[GENTING] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[GENTING] GENTING BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -41.17%
YoY- -12.15%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 1,142,040 1,187,777 1,123,184 1,154,874 1,084,425 1,016,715 981,055 10.62%
PBT 501,738 485,545 471,488 362,394 513,655 287,849 398,333 16.58%
Tax -260,398 -261,070 -248,534 -211,801 -257,662 -176,220 -202,737 18.10%
NP 241,340 224,475 222,954 150,593 255,993 111,629 195,596 14.99%
-
NP to SH 241,340 224,475 222,954 150,593 255,993 111,629 195,596 14.99%
-
Tax Rate 51.90% 53.77% 52.71% 58.44% 50.16% 61.22% 50.90% -
Total Cost 900,700 963,302 900,230 1,004,281 828,432 905,086 785,459 9.52%
-
Net Worth 7,607,916 7,402,674 7,269,779 7,043,639 6,887,514 6,669,568 6,620,822 9.67%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 56,347 - 102,132 - 49,299 - -
Div Payout % - 25.10% - 67.82% - 44.16% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 7,607,916 7,402,674 7,269,779 7,043,639 6,887,514 6,669,568 6,620,822 9.67%
NOSH 704,436 704,345 704,436 704,363 704,244 704,283 704,342 0.00%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 21.13% 18.90% 19.85% 13.04% 23.61% 10.98% 19.94% -
ROE 3.17% 3.03% 3.07% 2.14% 3.72% 1.67% 2.95% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 162.12 168.64 159.44 163.96 153.98 144.36 139.29 10.61%
EPS 34.26 31.87 31.65 21.38 36.35 15.85 27.77 14.98%
DPS 0.00 8.00 0.00 14.50 0.00 7.00 0.00 -
NAPS 10.80 10.51 10.32 10.00 9.78 9.47 9.40 9.66%
Adjusted Per Share Value based on latest NOSH - 704,363
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 29.46 30.64 28.97 29.79 27.97 26.22 25.31 10.62%
EPS 6.23 5.79 5.75 3.88 6.60 2.88 5.05 14.98%
DPS 0.00 1.45 0.00 2.63 0.00 1.27 0.00 -
NAPS 1.9624 1.9094 1.8752 1.8168 1.7766 1.7203 1.7078 9.67%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 3.38 3.06 3.38 3.32 3.00 3.00 2.58 -
P/RPS 2.08 1.81 2.12 2.02 1.95 2.08 1.85 8.10%
P/EPS 9.87 9.60 10.68 15.53 8.25 18.93 9.29 4.10%
EY 10.14 10.42 9.36 6.44 12.12 5.28 10.76 -3.86%
DY 0.00 2.61 0.00 4.37 0.00 2.33 0.00 -
P/NAPS 0.31 0.29 0.33 0.33 0.31 0.32 0.27 9.61%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 25/08/04 25/05/04 26/02/04 20/11/03 27/08/03 28/05/03 -
Price 3.70 2.98 2.90 3.88 3.48 3.06 2.68 -
P/RPS 2.28 1.77 1.82 2.37 2.26 2.12 1.92 12.10%
P/EPS 10.80 9.35 9.16 18.15 9.57 19.31 9.65 7.77%
EY 9.26 10.69 10.91 5.51 10.45 5.18 10.36 -7.19%
DY 0.00 2.68 0.00 3.74 0.00 2.29 0.00 -
P/NAPS 0.34 0.28 0.28 0.39 0.36 0.32 0.29 11.15%

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