[GENTING] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[GENTING] GENTING BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 7.51%
YoY- -5.72%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 1,272,311 1,248,634 1,194,009 1,142,040 1,187,777 1,123,184 1,154,874 6.67%
PBT 546,521 485,808 319,054 501,738 485,545 471,488 362,394 31.54%
Tax -155,168 -247,956 -79,780 -260,398 -261,070 -248,534 -211,801 -18.74%
NP 391,353 237,852 239,274 241,340 224,475 222,954 150,593 89.13%
-
NP to SH 256,560 237,852 239,274 241,340 224,475 222,954 150,593 42.69%
-
Tax Rate 28.39% 51.04% 25.01% 51.90% 53.77% 52.71% 58.44% -
Total Cost 880,958 1,010,782 954,735 900,700 963,302 900,230 1,004,281 -8.37%
-
Net Worth 8,072,975 8,052,868 7,853,708 7,607,916 7,402,674 7,269,779 7,043,639 9.52%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 70,444 - 112,698 - 56,347 - 102,132 -21.95%
Div Payout % 27.46% - 47.10% - 25.10% - 67.82% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 8,072,975 8,052,868 7,853,708 7,607,916 7,402,674 7,269,779 7,043,639 9.52%
NOSH 704,448 704,537 704,368 704,436 704,345 704,436 704,363 0.00%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 30.76% 19.05% 20.04% 21.13% 18.90% 19.85% 13.04% -
ROE 3.18% 2.95% 3.05% 3.17% 3.03% 3.07% 2.14% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 180.61 177.23 169.51 162.12 168.64 159.44 163.96 6.66%
EPS 36.42 33.76 33.97 34.26 31.87 31.65 21.38 42.67%
DPS 10.00 0.00 16.00 0.00 8.00 0.00 14.50 -21.95%
NAPS 11.46 11.43 11.15 10.80 10.51 10.32 10.00 9.51%
Adjusted Per Share Value based on latest NOSH - 704,436
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 32.82 32.21 30.80 29.46 30.64 28.97 29.79 6.67%
EPS 6.62 6.14 6.17 6.23 5.79 5.75 3.88 42.83%
DPS 1.82 0.00 2.91 0.00 1.45 0.00 2.63 -21.78%
NAPS 2.0823 2.0771 2.0258 1.9624 1.9094 1.8752 1.8168 9.52%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 3.78 3.46 3.80 3.38 3.06 3.38 3.32 -
P/RPS 2.09 1.95 2.24 2.08 1.81 2.12 2.02 2.29%
P/EPS 10.38 10.25 11.19 9.87 9.60 10.68 15.53 -23.57%
EY 9.63 9.76 8.94 10.14 10.42 9.36 6.44 30.79%
DY 2.65 0.00 4.21 0.00 2.61 0.00 4.37 -28.37%
P/NAPS 0.33 0.30 0.34 0.31 0.29 0.33 0.33 0.00%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 27/05/05 25/02/05 30/11/04 25/08/04 25/05/04 26/02/04 -
Price 3.88 3.64 3.82 3.70 2.98 2.90 3.88 -
P/RPS 2.15 2.05 2.25 2.28 1.77 1.82 2.37 -6.29%
P/EPS 10.65 10.78 11.25 10.80 9.35 9.16 18.15 -29.93%
EY 9.39 9.27 8.89 9.26 10.69 10.91 5.51 42.71%
DY 2.58 0.00 4.19 0.00 2.68 0.00 3.74 -21.94%
P/NAPS 0.34 0.32 0.34 0.34 0.28 0.28 0.39 -8.74%

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