[GENTING] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[GENTING] GENTING BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 2.3%
YoY- 37.49%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 4,237,069 4,007,109 3,766,372 3,619,485 3,534,686 3,467,759 3,353,132 16.83%
PBT 1,562,231 1,560,102 1,462,450 1,596,326 1,559,516 1,502,661 1,423,683 6.36%
Tax -848,420 -825,454 -782,831 -822,399 -802,992 -773,921 -731,610 10.34%
NP 713,811 734,648 679,619 773,927 756,524 728,740 692,073 2.07%
-
NP to SH 713,811 734,648 679,619 773,927 756,524 728,740 692,073 2.07%
-
Tax Rate 54.31% 52.91% 53.53% 51.52% 51.49% 51.50% 51.39% -
Total Cost 3,523,258 3,272,461 3,086,753 2,845,558 2,778,162 2,739,019 2,661,059 20.51%
-
Net Worth 7,043,639 6,887,514 6,669,568 6,620,822 6,473,231 6,297,871 6,129,978 9.67%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 151,432 144,390 144,390 144,412 144,412 137,340 137,340 6.70%
Div Payout % 21.21% 19.65% 21.25% 18.66% 19.09% 18.85% 19.84% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 7,043,639 6,887,514 6,669,568 6,620,822 6,473,231 6,297,871 6,129,978 9.67%
NOSH 704,363 704,244 704,283 704,342 704,377 704,459 704,595 -0.02%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 16.85% 18.33% 18.04% 21.38% 21.40% 21.01% 20.64% -
ROE 10.13% 10.67% 10.19% 11.69% 11.69% 11.57% 11.29% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 601.55 568.99 534.78 513.88 501.82 492.26 475.89 16.85%
EPS 101.34 104.32 96.50 109.88 107.40 103.45 98.22 2.10%
DPS 21.50 20.50 20.50 20.50 20.50 19.50 19.50 6.70%
NAPS 10.00 9.78 9.47 9.40 9.19 8.94 8.70 9.70%
Adjusted Per Share Value based on latest NOSH - 704,342
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 109.29 103.36 97.15 93.36 91.17 89.45 86.49 16.83%
EPS 18.41 18.95 17.53 19.96 19.51 18.80 17.85 2.07%
DPS 3.91 3.72 3.72 3.72 3.72 3.54 3.54 6.83%
NAPS 1.8168 1.7766 1.7203 1.7078 1.6697 1.6245 1.5812 9.67%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 3.32 3.00 3.00 2.58 2.68 2.60 2.92 -
P/RPS 0.55 0.53 0.56 0.50 0.53 0.53 0.61 -6.65%
P/EPS 3.28 2.88 3.11 2.35 2.50 2.51 2.97 6.82%
EY 30.52 34.77 32.17 42.59 40.08 39.79 33.64 -6.26%
DY 6.48 6.83 6.83 7.95 7.65 7.50 6.68 -2.00%
P/NAPS 0.33 0.31 0.32 0.27 0.29 0.29 0.34 -1.96%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 20/11/03 27/08/03 28/05/03 28/02/03 27/11/02 29/08/02 -
Price 3.88 3.48 3.06 2.68 2.80 2.60 2.84 -
P/RPS 0.65 0.61 0.57 0.52 0.56 0.53 0.60 5.46%
P/EPS 3.83 3.34 3.17 2.44 2.61 2.51 2.89 20.58%
EY 26.12 29.98 31.54 41.00 38.36 39.79 34.59 -17.03%
DY 5.54 5.89 6.70 7.65 7.32 7.50 6.87 -13.32%
P/NAPS 0.39 0.36 0.32 0.29 0.30 0.29 0.33 11.74%

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