[GENTING] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[GENTING] GENTING BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 57.07%
YoY- -20.52%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 2,630,430 2,520,945 2,310,961 1,997,770 1,766,084 1,561,328 1,528,192 9.46%
PBT 1,039,426 1,032,329 957,033 686,182 783,248 394,207 371,803 18.68%
Tax -168,683 -281,586 -509,604 -378,957 -396,690 -248,506 -210,052 -3.58%
NP 870,743 750,743 447,429 307,225 386,558 145,701 161,751 32.36%
-
NP to SH 579,533 494,412 447,429 307,225 386,558 145,701 161,751 23.68%
-
Tax Rate 16.23% 27.28% 53.25% 55.23% 50.65% 63.04% 56.50% -
Total Cost 1,759,687 1,770,202 1,863,532 1,690,545 1,379,526 1,415,627 1,366,441 4.30%
-
Net Worth 9,169,825 8,073,470 7,403,146 6,669,924 6,125,782 5,490,182 5,851,166 7.77%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 16,928 70,449 56,351 49,302 49,287 45,751 - -
Div Payout % 2.92% 14.25% 12.59% 16.05% 12.75% 31.40% - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 9,169,825 8,073,470 7,403,146 6,669,924 6,125,782 5,490,182 5,851,166 7.77%
NOSH 705,371 704,491 704,390 704,321 704,112 703,869 703,265 0.04%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 33.10% 29.78% 19.36% 15.38% 21.89% 9.33% 10.58% -
ROE 6.32% 6.12% 6.04% 4.61% 6.31% 2.65% 2.76% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 372.91 357.84 328.08 283.64 250.82 221.82 217.30 9.41%
EPS 16.43 70.18 63.52 43.62 54.90 20.70 23.00 -5.44%
DPS 2.40 10.00 8.00 7.00 7.00 6.50 0.00 -
NAPS 13.00 11.46 10.51 9.47 8.70 7.80 8.32 7.71%
Adjusted Per Share Value based on latest NOSH - 704,283
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 67.85 65.02 59.61 51.53 45.55 40.27 39.42 9.46%
EPS 14.95 12.75 11.54 7.92 9.97 3.76 4.17 23.70%
DPS 0.44 1.82 1.45 1.27 1.27 1.18 0.00 -
NAPS 2.3652 2.0825 1.9096 1.7204 1.5801 1.4161 1.5092 7.77%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 4.74 3.78 3.06 3.00 2.92 1.75 2.80 -
P/RPS 1.27 1.06 0.93 1.06 1.16 0.79 1.29 -0.25%
P/EPS 5.77 5.39 4.82 6.88 5.32 8.45 12.17 -11.69%
EY 17.33 18.57 20.76 14.54 18.80 11.83 8.21 13.25%
DY 0.51 2.65 2.61 2.33 2.40 3.71 0.00 -
P/NAPS 0.36 0.33 0.29 0.32 0.34 0.22 0.34 0.95%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 26/08/05 25/08/04 27/08/03 29/08/02 28/08/01 24/08/00 -
Price 4.92 3.88 2.98 3.06 2.84 2.04 2.30 -
P/RPS 1.32 1.08 0.91 1.08 1.13 0.92 1.06 3.72%
P/EPS 5.99 5.53 4.69 7.02 5.17 9.86 10.00 -8.18%
EY 16.70 18.09 21.32 14.25 19.33 10.15 10.00 8.91%
DY 0.49 2.58 2.68 2.29 2.46 3.19 0.00 -
P/NAPS 0.38 0.34 0.28 0.32 0.33 0.26 0.28 5.21%

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