[GENTING] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[GENTING] GENTING BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -4.95%
YoY- -5.65%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 6,418,628 5,454,141 4,647,010 4,237,069 3,534,686 3,148,376 3,338,611 11.50%
PBT 2,703,873 2,434,322 1,777,825 1,562,231 1,559,516 1,034,642 -322,698 -
Tax -461,382 -622,644 -849,782 -848,420 -802,992 -580,998 322,698 -
NP 2,242,491 1,811,678 928,043 713,811 756,524 453,644 0 -
-
NP to SH 1,504,244 1,246,947 928,043 713,811 756,524 453,644 -245,491 -
-
Tax Rate 17.06% 25.58% 47.80% 54.31% 51.49% 56.15% - -
Total Cost 4,176,137 3,642,463 3,718,967 3,523,258 2,778,162 2,694,732 3,338,611 3.79%
-
Net Worth 2,162,346 9,020,018 7,853,430 7,043,724 6,423,491 5,733,947 5,374,071 -14.07%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 45,225 204,359 169,042 151,440 144,387 133,839 133,648 -16.51%
Div Payout % 3.01% 16.39% 18.21% 21.22% 19.09% 29.50% 0.00% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 2,162,346 9,020,018 7,853,430 7,043,724 6,423,491 5,733,947 5,374,071 -14.07%
NOSH 706,649 704,688 704,343 704,372 704,330 704,416 703,412 0.07%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 34.94% 33.22% 19.97% 16.85% 21.40% 14.41% 0.00% -
ROE 69.57% 13.82% 11.82% 10.13% 11.78% 7.91% -4.57% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 908.32 773.98 659.76 601.54 501.85 446.95 474.63 11.41%
EPS 42.57 176.95 131.76 101.34 107.41 64.40 -34.90 -
DPS 6.40 29.00 24.00 21.50 20.50 19.00 19.00 -16.57%
NAPS 3.06 12.80 11.15 10.00 9.12 8.14 7.64 -14.13%
Adjusted Per Share Value based on latest NOSH - 704,363
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 165.56 140.68 119.86 109.29 91.17 81.21 86.12 11.50%
EPS 38.80 32.16 23.94 18.41 19.51 11.70 -6.33 -
DPS 1.17 5.27 4.36 3.91 3.72 3.45 3.45 -16.48%
NAPS 0.5578 2.3266 2.0257 1.8168 1.6569 1.479 1.3862 -14.07%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 6.60 4.28 3.80 3.32 2.68 2.10 1.88 -
P/RPS 0.73 0.55 0.58 0.55 0.53 0.47 0.40 10.54%
P/EPS 3.10 2.42 2.88 3.28 2.50 3.26 -5.39 -
EY 32.25 41.34 34.67 30.52 40.08 30.67 -18.56 -
DY 0.97 6.78 6.32 6.48 7.65 9.05 10.11 -32.32%
P/NAPS 2.16 0.33 0.34 0.33 0.29 0.26 0.25 43.22%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 22/02/06 25/02/05 26/02/04 28/02/03 27/02/02 28/02/01 -
Price 7.10 4.60 3.82 3.88 2.80 2.30 2.06 -
P/RPS 0.78 0.59 0.58 0.65 0.56 0.51 0.43 10.42%
P/EPS 3.34 2.60 2.90 3.83 2.61 3.57 -5.90 -
EY 29.98 38.47 34.49 26.12 38.36 28.00 -16.94 -
DY 0.90 6.30 6.28 5.54 7.32 8.26 9.22 -32.13%
P/NAPS 2.32 0.36 0.34 0.39 0.31 0.28 0.27 43.09%

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