[GENTING] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[GENTING] GENTING BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 7.51%
YoY- -5.72%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 2,223,793 1,584,890 1,468,712 1,142,040 1,084,425 843,688 729,061 20.41%
PBT 365,689 742,479 776,424 501,738 513,655 416,003 337,025 1.36%
Tax -87,301 -97,554 -170,451 -260,398 -257,662 -215,039 -172,728 -10.74%
NP 278,388 644,925 605,973 241,340 255,993 200,964 164,297 9.18%
-
NP to SH 275,226 418,677 405,864 241,340 255,993 200,964 164,297 8.97%
-
Tax Rate 23.87% 13.14% 21.95% 51.90% 50.16% 51.69% 51.25% -
Total Cost 1,945,405 939,965 862,739 900,700 828,432 642,724 564,764 22.88%
-
Net Worth 12,967,023 9,876,121 8,404,717 7,607,916 6,887,514 6,297,871 5,662,252 14.80%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 12,967,023 9,876,121 8,404,717 7,607,916 6,887,514 6,297,871 5,662,252 14.80%
NOSH 3,694,308 705,437 704,502 704,436 704,244 704,459 705,137 31.77%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 12.52% 40.69% 41.26% 21.13% 23.61% 23.82% 22.54% -
ROE 2.12% 4.24% 4.83% 3.17% 3.72% 3.19% 2.90% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 60.20 224.67 208.48 162.12 153.98 119.76 103.39 -8.61%
EPS 7.45 11.87 57.61 34.26 36.35 28.53 23.30 -17.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.51 14.00 11.93 10.80 9.78 8.94 8.03 -12.87%
Adjusted Per Share Value based on latest NOSH - 704,436
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 57.36 40.88 37.88 29.46 27.97 21.76 18.81 20.41%
EPS 7.10 10.80 10.47 6.23 6.60 5.18 4.24 8.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3447 2.5474 2.1679 1.9624 1.7766 1.6245 1.4605 14.80%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 8.05 4.82 4.28 3.38 3.00 2.60 1.78 -
P/RPS 13.37 2.15 2.05 2.08 1.95 2.17 1.72 40.72%
P/EPS 108.05 8.12 7.43 9.87 8.25 9.11 7.64 55.47%
EY 0.93 12.31 13.46 10.14 12.12 10.97 13.09 -35.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 0.34 0.36 0.31 0.31 0.29 0.22 47.73%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 22/11/07 23/11/06 25/11/05 30/11/04 20/11/03 27/11/02 28/11/01 -
Price 7.50 5.60 4.30 3.70 3.48 2.60 1.98 -
P/RPS 12.46 2.49 2.06 2.28 2.26 2.17 1.92 36.55%
P/EPS 100.67 9.44 7.46 10.80 9.57 9.11 8.50 50.94%
EY 0.99 10.60 13.40 9.26 10.45 10.97 11.77 -33.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 0.40 0.36 0.34 0.36 0.29 0.25 43.00%

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