[GENM] QoQ TTM Result on 31-Dec-2003 [#4]

Stock

[GENM] GENTING MALAYSIA BERHAD

Announcement Date

26-Feb-2004

Admission Sponsor

Sponsor

Financial Year

31-Dec-2003

Quarter

31-Dec-2003 [#4]

Profit Trend

QoQ- -6.65%

YoY- -20.75%

Quarter Report

GENM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
TTM Result
Revenue	2,861,811	2,876,256	2,743,531	2,708,425	2,687,805	2,667,619	2,737,002	3.00%
YoY %	-0.50%	4.84%	1.30%	0.77%	0.76%	-2.53%	-	-
Horiz. %	104.56%	105.09%	100.24%	98.96%	98.20%	97.47%	100.00%	-
PBT	896,545	944,350	812,774	758,718	798,077	759,102	915,117	-1.35%
YoY %	-5.06%	16.19%	7.12%	-4.93%	5.13%	-17.05%	-	-
Horiz. %	97.97%	103.19%	88.82%	82.91%	87.21%	82.95%	100.00%	-
Tax	-279,033	-279,137	-257,609	-248,917	-251,965	-273,080	-289,572	-2.43%
YoY %	0.04%	-8.36%	-3.49%	1.21%	7.73%	5.70%	-	-
Horiz. %	96.36%	96.40%	88.96%	85.96%	87.01%	94.30%	100.00%	-
NP	617,512	665,213	555,165	509,801	546,112	486,022	625,545	-0.85%
YoY %	-7.17%	19.82%	8.90%	-6.65%	12.36%	-22.30%	-	-
Horiz. %	98.72%	106.34%	88.75%	81.50%	87.30%	77.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	617,512	665,213	555,165	509,801	546,112	486,022	625,545	-0.85%
YoY %	-7.17%	19.82%	8.90%	-6.65%	12.36%	-22.30%	-	-
Horiz. %	98.72%	106.34%	88.75%	81.50%	87.30%	77.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.12%	29.56%	31.70%	32.81%	31.57%	35.97%	31.64%	-
YoY %	5.28%	-6.75%	-3.38%	3.93%	-12.23%	13.69%	-	-
Horiz. %	98.36%	93.43%	100.19%	103.70%	99.78%	113.69%	100.00%	-
Total Cost	2,244,299	2,211,043	2,188,366	2,198,624	2,141,693	2,181,597	2,111,457	4.13%
YoY %	1.50%	1.04%	-0.47%	2.66%	-1.83%	3.32%	-	-
Horiz. %	106.29%	104.72%	103.64%	104.13%	101.43%	103.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,552,089	4,422,177	4,313,302	4,147,418	4,084,379	3,898,884	3,882,870	11.15%
YoY %	2.94%	2.52%	4.00%	1.54%	4.76%	0.41%	-	-
Horiz. %	117.24%	113.89%	111.09%	106.81%	105.19%	100.41%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Dividend
Div	201,956	201,956	196,516	196,516	191,063	191,063	190,819	3.84%
YoY %	0.00%	2.77%	0.00%	2.85%	0.00%	0.13%	-	-
Horiz. %	105.84%	105.84%	102.99%	102.99%	100.13%	100.13%	100.00%	-
Div Payout %	32.70%	30.36%	35.40%	38.55%	34.99%	39.31%	30.50%	-
YoY %	7.71%	-14.24%	-8.17%	10.17%	-10.99%	28.89%	-	-
Horiz. %	107.21%	99.54%	116.07%	126.39%	114.72%	128.89%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Equity
Net Worth	4,552,089	4,422,177	4,313,302	4,147,418	4,084,379	3,898,884	3,882,870	11.15%
YoY %	2.94%	2.52%	4.00%	1.54%	4.76%	0.41%	-	-
Horiz. %	117.24%	113.89%	111.09%	106.81%	105.19%	100.41%	100.00%	-
NOSH	1,091,628	1,091,895	1,091,975	1,091,425	1,092,080	1,092,124	1,090,693	0.05%
YoY %	-0.02%	-0.01%	0.05%	-0.06%	-0.00%	0.13%	-	-
Horiz. %	100.09%	100.11%	100.12%	100.07%	100.13%	100.13%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Ratio Analysis
NP Margin	21.58%	23.13%	20.24%	18.82%	20.32%	18.22%	22.86%	-
YoY %	-6.70%	14.28%	7.55%	-7.38%	11.53%	-20.30%	-	-
Horiz. %	94.40%	101.18%	88.54%	82.33%	88.89%	79.70%	100.00%	-
ROE	13.57%	15.04%	12.87%	12.29%	13.37%	12.47%	16.11%	-
YoY %	-9.77%	16.86%	4.72%	-8.08%	7.22%	-22.59%	-	-
Horiz. %	84.23%	93.36%	79.89%	76.29%	82.99%	77.41%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Per Share
RPS	262.16	263.42	251.24	248.15	246.12	244.26	250.94	2.95%
YoY %	-0.48%	4.85%	1.25%	0.82%	0.76%	-2.66%	-	-
Horiz. %	104.47%	104.97%	100.12%	98.89%	98.08%	97.34%	100.00%	-
EPS	56.57	60.92	50.84	46.71	50.01	44.50	57.35	-0.90%
YoY %	-7.14%	19.83%	8.84%	-6.60%	12.38%	-22.41%	-	-
Horiz. %	98.64%	106.22%	88.65%	81.45%	87.20%	77.59%	100.00%	-
DPS	18.50	18.50	18.00	18.00	17.50	17.50	17.50	3.76%
YoY %	0.00%	2.78%	0.00%	2.86%	0.00%	0.00%	-	-
Horiz. %	105.71%	105.71%	102.86%	102.86%	100.00%	100.00%	100.00%	-
NAPS	4.17	4.05	3.95	3.80	3.74	3.57	3.56	11.08%
YoY %	2.96%	2.53%	3.95%	1.60%	4.76%	0.28%	-	-
Horiz. %	117.13%	113.76%	110.96%	106.74%	105.06%	100.28%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Adjusted Per Share Value based on latest NOSH - 1,091,425
RPS	48.19	48.44	46.20	45.61	45.26	44.92	46.09	3.00%
YoY %	-0.52%	4.85%	1.29%	0.77%	0.76%	-2.54%	-	-
Horiz. %	104.56%	105.10%	100.24%	98.96%	98.20%	97.46%	100.00%	-
EPS	10.40	11.20	9.35	8.59	9.20	8.18	10.53	-0.82%
YoY %	-7.14%	19.79%	8.85%	-6.63%	12.47%	-22.32%	-	-
Horiz. %	98.77%	106.36%	88.79%	81.58%	87.37%	77.68%	100.00%	-
DPS	3.40	3.40	3.31	3.31	3.22	3.22	3.21	3.89%
YoY %	0.00%	2.72%	0.00%	2.80%	0.00%	0.31%	-	-
Horiz. %	105.92%	105.92%	103.12%	103.12%	100.31%	100.31%	100.00%	-
NAPS	0.7666	0.7447	0.7264	0.6984	0.6878	0.6566	0.6539	11.15%
YoY %	2.94%	2.52%	4.01%	1.54%	4.75%	0.41%	-	-
Horiz. %	117.24%	113.89%	111.09%	106.81%	105.18%	100.41%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	-
Price	2.00	1.79	2.10	2.02	1.90	1.96	1.70	-
P/RPS	0.76	0.68	0.84	0.81	0.77	0.80	0.68	7.67%
YoY %	11.76%	-19.05%	3.70%	5.19%	-3.75%	17.65%	-	-
Horiz. %	111.76%	100.00%	123.53%	119.12%	113.24%	117.65%	100.00%	-
P/EPS	3.54	2.94	4.13	4.32	3.80	4.40	2.96	12.63%
YoY %	20.41%	-28.81%	-4.40%	13.68%	-13.64%	48.65%	-	-
Horiz. %	119.59%	99.32%	139.53%	145.95%	128.38%	148.65%	100.00%	-
EY	28.28	34.04	24.21	23.12	26.32	22.71	33.74	-11.07%
YoY %	-16.92%	40.60%	4.71%	-12.16%	15.90%	-32.69%	-	-
Horiz. %	83.82%	100.89%	71.75%	68.52%	78.01%	67.31%	100.00%	-
DY	9.25	10.34	8.57	8.91	9.21	8.93	10.29	-6.83%
YoY %	-10.54%	20.65%	-3.82%	-3.26%	3.14%	-13.22%	-	-
Horiz. %	89.89%	100.49%	83.28%	86.59%	89.50%	86.78%	100.00%	-
P/NAPS	0.48	0.44	0.53	0.53	0.51	0.55	0.48	0.00%
YoY %	9.09%	-16.98%	0.00%	3.92%	-7.27%	14.58%	-	-
Horiz. %	100.00%	91.67%	110.42%	110.42%	106.25%	114.58%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Price Multiplier on Announcement Date
Date	30/11/04	25/08/04	25/05/04	26/02/04	20/11/03	27/08/03	28/05/03	-
Price	1.93	1.67	1.71	2.28	2.02	2.04	1.73	-
P/RPS	0.74	0.63	0.68	0.92	0.82	0.84	0.69	4.76%
YoY %	17.46%	-7.35%	-26.09%	12.20%	-2.38%	21.74%	-	-
Horiz. %	107.25%	91.30%	98.55%	133.33%	118.84%	121.74%	100.00%	-
P/EPS	3.41	2.74	3.36	4.88	4.04	4.58	3.02	8.40%
YoY %	24.45%	-18.45%	-31.15%	20.79%	-11.79%	51.66%	-	-
Horiz. %	112.91%	90.73%	111.26%	161.59%	133.77%	151.66%	100.00%	-
EY	29.31	36.48	29.73	20.49	24.76	21.81	33.15	-7.85%
YoY %	-19.65%	22.70%	45.10%	-17.25%	13.53%	-34.21%	-	-
Horiz. %	88.42%	110.05%	89.68%	61.81%	74.69%	65.79%	100.00%	-
DY	9.59	11.08	10.53	7.89	8.66	8.58	10.12	-3.51%
YoY %	-13.45%	5.22%	33.46%	-8.89%	0.93%	-15.22%	-	-
Horiz. %	94.76%	109.49%	104.05%	77.96%	85.57%	84.78%	100.00%	-
P/NAPS	0.46	0.41	0.43	0.60	0.54	0.57	0.49	-4.11%
YoY %	12.20%	-4.65%	-28.33%	11.11%	-5.26%	16.33%	-	-
Horiz. %	93.88%	83.67%	87.76%	122.45%	110.20%	116.33%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 3 July 2024

MQ Trader

MQ Trading Signals

2024-07-04 09:00:00

EMA 5

Hourly

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

984

MPI

MALAYSIAN PACIFIC INDUSTRIES

961

SALCON

SALCON BHD

927

HLIND

HONG LEONG INDUSTRIES BHD

868

YTLPOWR

YTL POWER INTERNATIONAL BHD

774

WCT

WCT HOLDINGS BERHAD

643

JCY

JCY INTERNATIONAL BERHAD

636

GENTING

GENTING BHD

607

PBBANK

PUBLIC BANK BHD

556

Daily Stocks

OFB

0.80

+0.52

116,086,500

HSI-HWW

0.215

-0.02

74,514,600

AHB-WC

0.075

0.00

68,336,000

HSI-HWE

0.115

-0.015

64,905,100

HSI-CXN

0.22

+0.02

57,776,100

SNS

0.875

-0.005

49,324,200

APPASIA

0.165

+0.005

47,322,300

HEXCARE

0.28

+0.015

47,015,400

JCY

0.795

+0.015

45,692,500

JAKS

0.165

+0.005

45,228,600

More active Stocks

OFB

0.80

+0.52

116,086,500

F&N

31.98

+0.24

3,300

WPRTS

4.40

+0.16

924,000

UTDPLT

25.00

+0.16

14,600

NIKKEI-CE

0.99

+0.15

300

PIE

6.39

+0.12

187,000

PANAMY

20.20

+0.12

3,500

SKBSHUT-WA

0.535

+0.115

8,178,500

THETA

1.97

+0.09

3,057,700

PMETAL

5.96

+0.08

1,253,000

More gainer Stocks

MPI

39.20

-0.48

8,700

HEIM

22.18

-0.32

78,200

TOYOVEN

1.07

-0.31

6,958,800

NESTLE

121.90

-0.20

200

PETDAG

17.22

-0.18

129,600

HLBANK

19.18

-0.16

7,700

SUNCON

4.04

-0.12

13,724,800

KUAISHO-C17

0.08

-0.12

58,800

KESM

7.02

-0.11

4,500

HSI-HWO

0.43

-0.10

54,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More