[GENTING] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[GENTING] GENTING BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 0.68%
YoY- 101.09%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 1,980,808 1,396,776 1,272,311 1,187,777 1,016,715 869,828 752,305 17.50%
PBT 916,377 548,307 546,521 485,545 287,849 421,725 233,939 25.54%
Tax -195,529 -144,117 -155,168 -261,070 -176,220 -214,574 -157,177 3.70%
NP 720,848 404,190 391,353 224,475 111,629 207,151 76,762 45.22%
-
NP to SH 542,502 272,056 256,560 224,475 111,629 207,151 76,762 38.50%
-
Tax Rate 21.34% 26.28% 28.39% 53.77% 61.22% 50.88% 67.19% -
Total Cost 1,259,960 992,586 880,958 963,302 905,086 662,677 675,543 10.94%
-
Net Worth 12,343,028 9,169,634 8,072,975 7,402,674 6,669,568 6,129,978 5,493,060 14.43%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 99,778 16,928 70,444 56,347 49,299 49,321 45,775 13.86%
Div Payout % 18.39% 6.22% 27.46% 25.10% 44.16% 23.81% 59.63% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 12,343,028 9,169,634 8,072,975 7,402,674 6,669,568 6,129,978 5,493,060 14.43%
NOSH 3,695,517 705,356 704,448 704,345 704,283 704,595 704,238 31.80%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 36.39% 28.94% 30.76% 18.90% 10.98% 23.82% 10.20% -
ROE 4.40% 2.97% 3.18% 3.03% 1.67% 3.38% 1.40% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 53.60 198.02 180.61 168.64 144.36 123.45 106.83 -10.85%
EPS 14.68 7.71 36.42 31.87 15.85 29.40 10.90 5.08%
DPS 2.70 2.40 10.00 8.00 7.00 7.00 6.50 -13.61%
NAPS 3.34 13.00 11.46 10.51 9.47 8.70 7.80 -13.17%
Adjusted Per Share Value based on latest NOSH - 704,345
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 51.09 36.03 32.82 30.64 26.22 22.44 19.40 17.50%
EPS 13.99 7.02 6.62 5.79 2.88 5.34 1.98 38.50%
DPS 2.57 0.44 1.82 1.45 1.27 1.27 1.18 13.84%
NAPS 3.1837 2.3652 2.0823 1.9094 1.7203 1.5812 1.4169 14.43%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 8.25 4.74 3.78 3.06 3.00 2.92 1.75 -
P/RPS 15.39 2.39 2.09 1.81 2.08 2.37 1.64 45.20%
P/EPS 56.20 12.29 10.38 9.60 18.93 9.93 16.06 23.20%
EY 1.78 8.14 9.63 10.42 5.28 10.07 6.23 -18.83%
DY 0.33 0.51 2.65 2.61 2.33 2.40 3.71 -33.17%
P/NAPS 2.47 0.36 0.33 0.29 0.32 0.34 0.22 49.61%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 23/08/07 30/08/06 26/08/05 25/08/04 27/08/03 29/08/02 28/08/01 -
Price 7.25 4.92 3.88 2.98 3.06 2.84 2.04 -
P/RPS 13.53 2.48 2.15 1.77 2.12 2.30 1.91 38.56%
P/EPS 49.39 12.76 10.65 9.35 19.31 9.66 18.72 17.54%
EY 2.02 7.84 9.39 10.69 5.18 10.35 5.34 -14.95%
DY 0.37 0.49 2.58 2.68 2.29 2.46 3.19 -30.15%
P/NAPS 2.17 0.38 0.34 0.28 0.32 0.33 0.26 42.40%

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