[GENTING] YoY 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- 129.32%
YoY- 27.38%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 1,584,890 1,468,712 1,142,040 1,084,425 843,688 729,061 825,143 11.48%
PBT 742,479 776,424 501,738 513,655 416,003 337,025 264,258 18.77%
Tax -97,554 -170,451 -260,398 -257,662 -215,039 -172,728 -123,281 -3.82%
NP 644,925 605,973 241,340 255,993 200,964 164,297 140,977 28.82%
-
NP to SH 418,677 405,864 241,340 255,993 200,964 164,297 140,977 19.88%
-
Tax Rate 13.14% 21.95% 51.90% 50.16% 51.69% 51.25% 46.65% -
Total Cost 939,965 862,739 900,700 828,432 642,724 564,764 684,166 5.43%
-
Net Worth 9,876,121 8,404,717 7,607,916 6,887,514 6,297,871 5,662,252 5,998,571 8.66%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 9,876,121 8,404,717 7,607,916 6,887,514 6,297,871 5,662,252 5,998,571 8.66%
NOSH 705,437 704,502 704,436 704,244 704,459 705,137 704,885 0.01%
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 40.69% 41.26% 21.13% 23.61% 23.82% 22.54% 17.09% -
ROE 4.24% 4.83% 3.17% 3.72% 3.19% 2.90% 2.35% -
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 224.67 208.48 162.12 153.98 119.76 103.39 117.06 11.47%
EPS 11.87 57.61 34.26 36.35 28.53 23.30 20.00 -8.32%
DPS 0.00 0.00 0.00 0.00 0.00 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 40.88 37.88 29.46 27.97 21.76 18.81 21.28 11.48%
EPS 10.80 10.47 6.23 6.60 5.18 4.24 3.64 19.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5474 2.1679 1.9624 1.7766 1.6245 1.4605 1.5473 8.66%
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 2.15 2.05 2.08 1.95 2.17 1.72 1.66 4.40%
P/EPS 8.12 7.43 9.87 8.25 9.11 7.64 9.70 -2.91%
EY 12.31 13.46 10.14 12.12 10.97 13.09 10.31 2.99%
DY 0.00 0.00 0.00 0.00 0.00 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 2.49 2.06 2.28 2.26 2.17 1.92 1.56 8.10%
P/EPS 9.44 7.46 10.80 9.57 9.11 8.50 9.15 0.52%
EY 10.60 13.40 9.26 10.45 10.97 11.77 10.93 -0.50%
DY 0.00 0.00 0.00 0.00 0.00 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