[GENTING] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[GENTING] GENTING BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -0.86%
YoY- 58.89%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 1,468,712 1,272,311 1,248,634 1,194,009 1,142,040 1,187,777 1,123,184 19.56%
PBT 776,424 546,521 485,808 319,054 501,738 485,545 471,488 39.40%
Tax -170,451 -155,168 -247,956 -79,780 -260,398 -261,070 -248,534 -22.21%
NP 605,973 391,353 237,852 239,274 241,340 224,475 222,954 94.63%
-
NP to SH 405,864 256,560 237,852 239,274 241,340 224,475 222,954 49.03%
-
Tax Rate 21.95% 28.39% 51.04% 25.01% 51.90% 53.77% 52.71% -
Total Cost 862,739 880,958 1,010,782 954,735 900,700 963,302 900,230 -2.79%
-
Net Worth 8,404,717 8,072,975 8,052,868 7,853,708 7,607,916 7,402,674 7,269,779 10.14%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - 70,444 - 112,698 - 56,347 - -
Div Payout % - 27.46% - 47.10% - 25.10% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 8,404,717 8,072,975 8,052,868 7,853,708 7,607,916 7,402,674 7,269,779 10.14%
NOSH 704,502 704,448 704,537 704,368 704,436 704,345 704,436 0.00%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 41.26% 30.76% 19.05% 20.04% 21.13% 18.90% 19.85% -
ROE 4.83% 3.18% 2.95% 3.05% 3.17% 3.03% 3.07% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 208.48 180.61 177.23 169.51 162.12 168.64 159.44 19.55%
EPS 57.61 36.42 33.76 33.97 34.26 31.87 31.65 49.02%
DPS 0.00 10.00 0.00 16.00 0.00 8.00 0.00 -
NAPS 11.93 11.46 11.43 11.15 10.80 10.51 10.32 10.13%
Adjusted Per Share Value based on latest NOSH - 704,368
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 37.88 32.82 32.21 30.80 29.46 30.64 28.97 19.55%
EPS 10.47 6.62 6.14 6.17 6.23 5.79 5.75 49.05%
DPS 0.00 1.82 0.00 2.91 0.00 1.45 0.00 -
NAPS 2.1679 2.0823 2.0771 2.0258 1.9624 1.9094 1.8752 10.14%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 4.28 3.78 3.46 3.80 3.38 3.06 3.38 -
P/RPS 2.05 2.09 1.95 2.24 2.08 1.81 2.12 -2.21%
P/EPS 7.43 10.38 10.25 11.19 9.87 9.60 10.68 -21.46%
EY 13.46 9.63 9.76 8.94 10.14 10.42 9.36 27.37%
DY 0.00 2.65 0.00 4.21 0.00 2.61 0.00 -
P/NAPS 0.36 0.33 0.30 0.34 0.31 0.29 0.33 5.96%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 26/08/05 27/05/05 25/02/05 30/11/04 25/08/04 25/05/04 -
Price 4.30 3.88 3.64 3.82 3.70 2.98 2.90 -
P/RPS 2.06 2.15 2.05 2.25 2.28 1.77 1.82 8.60%
P/EPS 7.46 10.65 10.78 11.25 10.80 9.35 9.16 -12.77%
EY 13.40 9.39 9.27 8.89 9.26 10.69 10.91 14.67%
DY 0.00 2.58 0.00 4.19 0.00 2.68 0.00 -
P/NAPS 0.36 0.34 0.32 0.34 0.34 0.28 0.28 18.22%

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