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

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 255.98%
YoY- 30.64%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM'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 995,835 932,219 657,031 671,476 651,290 572,154 544,863 10.56%
PBT 444,687 369,859 260,586 308,391 269,416 196,628 119,872 24.40%
Tax -67,251 -95,542 -52,085 -52,189 -73,304 -59,655 -65,548 0.42%
NP 377,436 274,317 208,501 256,202 196,112 136,973 54,324 38.11%
-
NP to SH 377,534 274,413 208,501 256,202 196,112 136,973 54,324 38.12%
-
Tax Rate 15.12% 25.83% 19.99% 16.92% 27.21% 30.34% 54.68% -
Total Cost 618,399 657,902 448,530 415,274 455,178 435,181 490,539 3.93%
-
Net Worth 6,188,365 5,416,623 4,552,089 4,084,379 3,743,505 3,243,520 4,139,488 6.92%
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 6,188,365 5,416,623 4,552,089 4,084,379 3,743,505 3,243,520 4,139,488 6.92%
NOSH 1,093,350 1,092,061 1,091,628 1,092,080 1,094,592 1,095,784 1,086,480 0.10%
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 37.90% 29.43% 31.73% 38.16% 30.11% 23.94% 9.97% -
ROE 6.10% 5.07% 4.58% 6.27% 5.24% 4.22% 1.31% -
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 91.08 85.36 60.19 61.49 59.50 52.21 50.15 10.45%
EPS 34.53 25.13 19.10 23.46 17.96 12.50 5.00 37.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.66 4.96 4.17 3.74 3.42 2.96 3.81 6.81%
Adjusted Per Share Value based on latest NOSH - 1,092,080
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 16.77 15.70 11.06 11.31 10.97 9.64 9.18 10.55%
EPS 6.36 4.62 3.51 4.31 3.30 2.31 0.91 38.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0422 0.9122 0.7666 0.6878 0.6304 0.5462 0.6971 6.92%
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 2.22 2.20 2.00 1.90 1.80 1.15 1.23 -
P/RPS 2.44 2.58 3.32 3.09 3.03 2.20 2.45 -0.06%
P/EPS 6.43 8.76 10.47 8.10 10.05 9.20 24.60 -20.03%
EY 15.55 11.42 9.55 12.35 9.95 10.87 4.07 25.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.44 0.48 0.51 0.53 0.39 0.32 3.35%
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 2.52 2.12 1.93 2.02 1.71 1.18 1.17 -
P/RPS 2.77 2.48 3.21 3.29 2.87 2.26 2.33 2.92%
P/EPS 7.30 8.44 10.10 8.61 9.54 9.44 23.40 -17.63%
EY 13.70 11.85 9.90 11.61 10.48 10.59 4.27 21.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.43 0.46 0.54 0.50 0.40 0.31 6.40%

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