[GENTING] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[GENTING] GENTING BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 83.32%
YoY- -3.74%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 4,215,320 3,989,657 3,453,001 3,082,195 2,609,772 2,290,389 2,353,335 10.19%
PBT 1,781,905 1,808,753 1,458,771 1,199,837 1,199,251 731,232 636,061 18.72%
Tax -266,237 -452,037 -770,002 -636,619 -614,157 -421,234 -333,333 -3.67%
NP 1,515,668 1,356,716 688,769 563,218 585,094 309,998 302,728 30.77%
-
NP to SH 998,210 900,276 688,769 563,218 585,094 309,998 302,728 21.98%
-
Tax Rate 14.94% 24.99% 52.78% 53.06% 51.21% 57.61% 52.41% -
Total Cost 2,699,652 2,632,941 2,764,232 2,518,977 2,024,678 1,980,391 2,050,607 4.68%
-
Net Worth 9,875,585 8,405,300 7,606,815 6,888,784 6,295,834 5,657,463 5,991,198 8.68%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 16,929 70,455 56,346 49,306 49,296 - - -
Div Payout % 1.70% 7.83% 8.18% 8.75% 8.43% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 9,875,585 8,405,300 7,606,815 6,888,784 6,295,834 5,657,463 5,991,198 8.68%
NOSH 705,398 704,551 704,334 704,374 704,232 704,540 704,018 0.03%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 35.96% 34.01% 19.95% 18.27% 22.42% 13.53% 12.86% -
ROE 10.11% 10.71% 9.05% 8.18% 9.29% 5.48% 5.05% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 597.58 566.27 490.25 437.58 370.58 325.09 334.27 10.16%
EPS 28.30 127.78 97.79 79.96 83.07 44.00 43.00 -6.73%
DPS 2.40 10.00 8.00 7.00 7.00 0.00 0.00 -
NAPS 14.00 11.93 10.80 9.78 8.94 8.03 8.51 8.64%
Adjusted Per Share Value based on latest NOSH - 704,244
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 108.73 102.91 89.07 79.50 67.32 59.08 60.70 10.19%
EPS 25.75 23.22 17.77 14.53 15.09 8.00 7.81 21.98%
DPS 0.44 1.82 1.45 1.27 1.27 0.00 0.00 -
NAPS 2.5473 2.168 1.9621 1.7769 1.6239 1.4593 1.5454 8.68%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 4.82 4.28 3.38 3.00 2.60 1.78 1.94 -
P/RPS 0.81 0.76 0.69 0.69 0.70 0.55 0.58 5.72%
P/EPS 3.41 3.35 3.46 3.75 3.13 4.05 4.51 -4.55%
EY 29.36 29.86 28.93 26.65 31.95 24.72 22.16 4.79%
DY 0.50 2.34 2.37 2.33 2.69 0.00 0.00 -
P/NAPS 0.34 0.36 0.31 0.31 0.29 0.22 0.23 6.72%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 23/11/06 25/11/05 30/11/04 20/11/03 27/11/02 28/11/01 29/11/00 -
Price 5.60 4.30 3.70 3.48 2.60 1.98 1.83 -
P/RPS 0.94 0.76 0.75 0.80 0.70 0.61 0.55 9.33%
P/EPS 3.96 3.37 3.78 4.35 3.13 4.50 4.26 -1.20%
EY 25.27 29.72 26.43 22.98 31.95 22.22 23.50 1.21%
DY 0.43 2.33 2.16 2.01 2.69 0.00 0.00 -
P/NAPS 0.40 0.36 0.34 0.36 0.29 0.25 0.22 10.47%

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