[GENM] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 108.31%
YoY- 79.84%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 802,770 2,838,938 2,129,828 1,472,797 725,886 2,708,425 1,976,442 -45.12%
PBT 263,583 833,881 764,059 503,473 242,250 758,718 626,232 -43.80%
Tax -62,534 -80,527 -205,484 -153,399 -74,195 -248,917 -175,368 -49.68%
NP 201,049 753,354 558,575 350,074 168,055 509,801 450,864 -41.60%
-
NP to SH 201,049 753,354 558,575 350,074 168,055 509,801 450,864 -41.60%
-
Tax Rate 23.72% 9.66% 26.89% 30.47% 30.63% 32.81% 28.00% -
Total Cost 601,721 2,085,584 1,571,253 1,122,723 557,831 2,198,624 1,525,578 -46.18%
-
Net Worth 4,979,812 4,749,405 4,552,888 4,422,332 4,313,302 4,149,162 4,083,873 14.12%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 218,363 98,263 98,274 - 196,539 92,815 -
Div Payout % - 28.99% 17.59% 28.07% - 38.55% 20.59% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 4,979,812 4,749,405 4,552,888 4,422,332 4,313,302 4,149,162 4,083,873 14.12%
NOSH 1,092,064 1,091,817 1,091,819 1,091,933 1,091,975 1,091,884 1,091,944 0.00%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 25.04% 26.54% 26.23% 23.77% 23.15% 18.82% 22.81% -
ROE 4.04% 15.86% 12.27% 7.92% 3.90% 12.29% 11.04% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 73.51 260.02 195.07 134.88 66.47 248.05 181.00 -45.12%
EPS 18.41 69.00 51.16 32.06 15.39 46.69 41.29 -41.60%
DPS 0.00 20.00 9.00 9.00 0.00 18.00 8.50 -
NAPS 4.56 4.35 4.17 4.05 3.95 3.80 3.74 14.11%
Adjusted Per Share Value based on latest NOSH - 1,091,895
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 13.52 47.81 35.87 24.80 12.22 45.61 33.28 -45.11%
EPS 3.39 12.69 9.41 5.90 2.83 8.59 7.59 -41.54%
DPS 0.00 3.68 1.65 1.65 0.00 3.31 1.56 -
NAPS 0.8386 0.7998 0.7667 0.7447 0.7264 0.6987 0.6877 14.12%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.87 2.00 2.00 1.79 2.10 2.02 1.90 -
P/RPS 2.54 0.77 1.03 1.33 3.16 0.81 1.05 80.10%
P/EPS 10.16 2.90 3.91 5.58 13.65 4.33 4.60 69.51%
EY 9.84 34.50 25.58 17.91 7.33 23.11 21.73 -41.00%
DY 0.00 10.00 4.50 5.03 0.00 8.91 4.47 -
P/NAPS 0.41 0.46 0.48 0.44 0.53 0.53 0.51 -13.52%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 25/02/05 30/11/04 25/08/04 25/05/04 26/02/04 20/11/03 -
Price 1.90 2.10 1.93 1.67 1.71 2.28 2.02 -
P/RPS 2.58 0.81 0.99 1.24 2.57 0.92 1.12 74.33%
P/EPS 10.32 3.04 3.77 5.21 11.11 4.88 4.89 64.45%
EY 9.69 32.86 26.51 19.20 9.00 20.48 20.44 -39.17%
DY 0.00 9.52 4.66 5.39 0.00 7.89 4.21 -
P/NAPS 0.42 0.48 0.46 0.41 0.43 0.60 0.54 -15.41%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment