[GENTING] YoY Quarter Result on 31-Mar-2004 [#1]

Stock
[GENTING] GENTING BHD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 48.05%
YoY- 13.99%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 2,029,636 1,233,654 1,248,634 1,123,184 981,055 896,256 809,023 16.55%
PBT 1,202,838 491,119 485,808 471,488 398,333 361,523 160,268 39.90%
Tax -401,101 -24,566 -247,956 -248,534 -202,737 -182,116 -91,329 27.95%
NP 801,737 466,553 237,852 222,954 195,596 179,407 68,939 50.49%
-
NP to SH 656,695 307,477 237,852 222,954 195,596 179,407 68,939 45.57%
-
Tax Rate 33.35% 5.00% 51.04% 52.71% 50.90% 50.37% 56.99% -
Total Cost 1,227,899 767,101 1,010,782 900,230 785,459 716,849 740,084 8.80%
-
Net Worth 11,855,966 9,169,995 8,052,868 7,269,779 6,620,822 5,973,197 5,437,739 13.86%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 11,855,966 9,169,995 8,052,868 7,269,779 6,620,822 5,973,197 5,437,739 13.86%
NOSH 3,693,447 705,384 704,537 704,436 704,342 703,556 703,459 31.81%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 39.50% 37.82% 19.05% 19.85% 19.94% 20.02% 8.52% -
ROE 5.54% 3.35% 2.95% 3.07% 2.95% 3.00% 1.27% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 54.95 174.89 177.23 159.44 139.29 127.39 115.01 -11.57%
EPS 17.78 8.72 33.76 31.65 27.77 25.50 9.80 10.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.21 13.00 11.43 10.32 9.40 8.49 7.73 -13.61%
Adjusted Per Share Value based on latest NOSH - 704,436
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 52.35 31.82 32.21 28.97 25.31 23.12 20.87 16.55%
EPS 16.94 7.93 6.14 5.75 5.05 4.63 1.78 45.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0581 2.3653 2.0771 1.8752 1.7078 1.5407 1.4026 13.86%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 7.95 4.76 3.46 3.38 2.58 2.78 1.84 -
P/RPS 14.47 2.72 1.95 2.12 1.85 2.18 1.60 44.31%
P/EPS 44.71 10.92 10.25 10.68 9.29 10.90 18.78 15.54%
EY 2.24 9.16 9.76 9.36 10.76 9.17 5.33 -13.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.48 0.37 0.30 0.33 0.27 0.33 0.24 47.55%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 24/05/07 31/05/06 27/05/05 25/05/04 28/05/03 30/05/02 29/05/01 -
Price 7.80 4.50 3.64 2.90 2.68 3.12 1.76 -
P/RPS 14.19 2.57 2.05 1.82 1.92 2.45 1.53 44.92%
P/EPS 43.87 10.32 10.78 9.16 9.65 12.24 17.96 16.04%
EY 2.28 9.69 9.27 10.91 10.36 8.17 5.57 -13.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 0.35 0.32 0.28 0.29 0.37 0.23 48.10%

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