[GENTING] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[GENTING] GENTING BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 2.63%
YoY- 22.29%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 8,312,316 5,620,426 5,319,542 4,604,001 4,109,593 3,479,696 3,053,852 18.15%
PBT 3,313,205 2,375,873 2,411,670 1,945,028 1,599,782 1,599,001 974,976 22.60%
Tax -911,908 -354,982 -602,716 -1,026,669 -848,825 -818,876 -561,645 8.40%
NP 2,401,297 2,020,890 1,808,954 918,358 750,957 780,125 413,330 34.06%
-
NP to SH 1,965,897 1,330,946 1,200,368 918,358 750,957 780,125 413,330 29.66%
-
Tax Rate 27.52% 14.94% 24.99% 52.78% 53.06% 51.21% 57.61% -
Total Cost 5,911,018 3,599,536 3,510,588 3,685,642 3,358,636 2,699,570 2,640,521 14.36%
-
Net Worth 12,970,487 9,875,585 8,405,300 7,606,815 6,888,784 6,295,834 5,657,463 14.82%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 133,030 22,572 93,940 75,129 65,741 65,728 - -
Div Payout % 6.77% 1.70% 7.83% 8.18% 8.75% 8.43% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 12,970,487 9,875,585 8,405,300 7,606,815 6,888,784 6,295,834 5,657,463 14.82%
NOSH 3,695,295 705,398 704,551 704,334 704,374 704,232 704,540 31.79%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 28.89% 35.96% 34.01% 19.95% 18.27% 22.42% 13.53% -
ROE 15.16% 13.48% 14.28% 12.07% 10.90% 12.39% 7.31% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 224.94 796.77 755.03 653.67 583.44 494.11 433.45 -10.35%
EPS 53.20 37.73 170.37 130.39 106.61 110.76 58.67 -1.61%
DPS 3.60 3.20 13.33 10.67 9.33 9.33 0.00 -
NAPS 3.51 14.00 11.93 10.80 9.78 8.94 8.03 -12.87%
Adjusted Per Share Value based on latest NOSH - 704,436
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 214.41 144.97 137.21 118.75 106.00 89.75 78.77 18.15%
EPS 50.71 34.33 30.96 23.69 19.37 20.12 10.66 29.66%
DPS 3.43 0.58 2.42 1.94 1.70 1.70 0.00 -
NAPS 3.3456 2.5473 2.168 1.9621 1.7769 1.6239 1.4593 14.82%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 8.05 4.82 4.28 3.38 3.00 2.60 1.78 -
P/RPS 3.58 0.60 0.57 0.52 0.51 0.53 0.41 43.47%
P/EPS 15.13 2.55 2.51 2.59 2.81 2.35 3.03 30.72%
EY 6.61 39.15 39.81 38.58 35.54 42.61 32.96 -23.48%
DY 0.45 0.66 3.12 3.16 3.11 3.59 0.00 -
P/NAPS 2.29 0.34 0.36 0.31 0.31 0.29 0.22 47.73%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 22/11/07 23/11/06 25/11/05 30/11/04 20/11/03 27/11/02 28/11/01 -
Price 7.50 5.60 4.30 3.70 3.48 2.60 1.98 -
P/RPS 3.33 0.70 0.57 0.57 0.60 0.53 0.46 39.06%
P/EPS 14.10 2.97 2.52 2.84 3.26 2.35 3.38 26.86%
EY 7.09 33.69 39.62 35.24 30.64 42.61 29.63 -21.19%
DY 0.48 0.57 3.10 2.88 2.68 3.59 0.00 -
P/NAPS 2.14 0.40 0.36 0.34 0.36 0.29 0.25 43.00%

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
Post a Comment