[GENTING] QoQ TTM Result on 31-Mar-2004 [#1]

Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 3.83%
YoY- -4.23%
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 4,647,010 4,607,875 4,550,260 4,379,198 4,237,069 4,007,109 3,766,372 14.96%
PBT 1,777,825 1,821,165 1,833,082 1,635,386 1,562,231 1,560,102 1,462,450 13.83%
Tax -849,782 -981,803 -979,067 -894,217 -848,420 -825,454 -782,831 5.59%
NP 928,043 839,362 854,015 741,169 713,811 734,648 679,619 22.96%
-
NP to SH 928,043 839,362 854,015 741,169 713,811 734,648 679,619 22.96%
-
Tax Rate 47.80% 53.91% 53.41% 54.68% 54.31% 52.91% 53.53% -
Total Cost 3,718,967 3,768,513 3,696,245 3,638,029 3,523,258 3,272,461 3,086,753 13.16%
-
Net Worth 7,853,708 7,607,916 7,402,674 7,269,779 7,043,639 6,887,514 6,669,568 11.45%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 169,046 158,480 158,480 151,432 151,432 144,390 144,390 11.02%
Div Payout % 18.22% 18.88% 18.56% 20.43% 21.21% 19.65% 21.25% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 7,853,708 7,607,916 7,402,674 7,269,779 7,043,639 6,887,514 6,669,568 11.45%
NOSH 704,368 704,436 704,345 704,436 704,363 704,244 704,283 0.00%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 19.97% 18.22% 18.77% 16.92% 16.85% 18.33% 18.04% -
ROE 11.82% 11.03% 11.54% 10.20% 10.13% 10.67% 10.19% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 659.74 654.12 646.03 621.66 601.55 568.99 534.78 14.95%
EPS 131.76 119.15 121.25 105.21 101.34 104.32 96.50 22.95%
DPS 24.00 22.50 22.50 21.50 21.50 20.50 20.50 11.02%
NAPS 11.15 10.80 10.51 10.32 10.00 9.78 9.47 11.44%
Adjusted Per Share Value based on latest NOSH - 704,436
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 119.86 118.85 117.37 112.96 109.29 103.36 97.15 14.95%
EPS 23.94 21.65 22.03 19.12 18.41 18.95 17.53 22.97%
DPS 4.36 4.09 4.09 3.91 3.91 3.72 3.72 11.11%
NAPS 2.0258 1.9624 1.9094 1.8752 1.8168 1.7766 1.7203 11.45%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 3.80 3.38 3.06 3.38 3.32 3.00 3.00 -
P/RPS 0.58 0.52 0.47 0.54 0.55 0.53 0.56 2.35%
P/EPS 2.88 2.84 2.52 3.21 3.28 2.88 3.11 -4.97%
EY 34.67 35.25 39.62 31.13 30.52 34.77 32.17 5.09%
DY 6.32 6.66 7.35 6.36 6.48 6.83 6.83 -5.01%
P/NAPS 0.34 0.31 0.29 0.33 0.33 0.31 0.32 4.10%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 30/11/04 25/08/04 25/05/04 26/02/04 20/11/03 27/08/03 -
Price 3.82 3.70 2.98 2.90 3.88 3.48 3.06 -
P/RPS 0.58 0.57 0.46 0.47 0.65 0.61 0.57 1.16%
P/EPS 2.90 3.11 2.46 2.76 3.83 3.34 3.17 -5.73%
EY 34.49 32.20 40.69 36.28 26.12 29.98 31.54 6.11%
DY 6.28 6.08 7.55 7.41 5.54 5.89 6.70 -4.20%
P/NAPS 0.34 0.34 0.28 0.28 0.39 0.36 0.32 4.10%

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