[GENTING] YoY TTM 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- 8.1%

YoY- 0.81%

Quarter Report

3rd Grp Qtrly-Rept-2003.doc

Latest QR

Upcoming QR

GENTING's Result

GENTING's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
TTM Result
Revenue	5,679,804	5,183,666	4,607,875	4,007,109	3,467,759	3,275,665	3,049,069	10.91%
YoY %	9.57%	12.50%	14.99%	15.55%	5.86%	7.43%	-	-
Horiz. %	186.28%	170.01%	151.12%	131.42%	113.73%	107.43%	100.00%	-
PBT	2,407,474	2,127,807	1,821,165	1,560,102	1,502,661	-227,527	1,005,866	15.64%
YoY %	13.14%	16.84%	16.73%	3.82%	760.43%	-122.62%	-	-
Horiz. %	239.34%	211.54%	181.05%	155.10%	149.39%	-22.62%	100.00%	-
Tax	-436,844	-653,355	-981,803	-825,454	-773,921	537,525	-427,949	0.34%
YoY %	33.14%	33.45%	-18.94%	-6.66%	-243.98%	225.60%	-	-
Horiz. %	102.08%	152.67%	229.42%	192.89%	180.84%	-125.60%	100.00%	-
NP	1,970,630	1,474,452	839,362	734,648	728,740	309,998	577,917	22.67%
YoY %	33.65%	75.66%	14.25%	0.81%	135.08%	-46.36%	-	-
Horiz. %	340.99%	255.13%	145.24%	127.12%	126.10%	53.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,344,881	1,139,550	839,362	734,648	728,740	-238,221	577,917	15.10%
YoY %	18.02%	35.76%	14.25%	0.81%	405.91%	-141.22%	-	-
Horiz. %	232.71%	197.18%	145.24%	127.12%	126.10%	-41.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.15%	30.71%	53.91%	52.91%	51.50%	-	42.55%	-
YoY %	-40.90%	-43.03%	1.89%	2.74%	0.00%	-	-	-
Horiz. %	42.66%	72.17%	126.70%	124.35%	121.03%	-	100.00%	-
Total Cost	3,709,174	3,709,214	3,768,513	3,272,461	2,739,019	2,965,667	2,471,152	6.99%
YoY %	-0.00%	-1.57%	15.16%	19.48%	-7.64%	20.01%	-	-
Horiz. %	150.10%	150.10%	152.50%	132.43%	110.84%	120.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	17.51%	10.47%	10.46%	9.36%	11.23%	-5.61%	-	-
Horiz. %	164.64%	140.11%	126.83%	114.82%	104.99%	94.39%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Dividend
Div	150,887	183,143	158,480	144,390	137,340	133,856	133,414	2.07%
YoY %	-17.61%	15.56%	9.76%	5.13%	2.60%	0.33%	-	-
Horiz. %	113.10%	137.27%	118.79%	108.23%	102.94%	100.33%	100.00%	-
Div Payout %	11.22%	16.07%	18.88%	19.65%	18.85%	0.00%	23.09%	-
YoY %	-30.18%	-14.88%	-3.92%	4.24%	0.00%	0.00%	-	-
Horiz. %	48.59%	69.60%	81.77%	85.10%	81.64%	0.00%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Equity
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%
YoY %	17.51%	10.47%	10.46%	9.36%	11.23%	-5.61%	-	-
Horiz. %	164.64%	140.11%	126.83%	114.82%	104.99%	94.39%	100.00%	-
NOSH	705,437	704,502	704,436	704,244	704,459	705,137	704,885	0.01%
YoY %	0.13%	0.01%	0.03%	-0.03%	-0.10%	0.04%	-	-
Horiz. %	100.08%	99.95%	99.94%	99.91%	99.94%	100.04%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Ratio Analysis
NP Margin	34.70%	28.44%	18.22%	18.33%	21.01%	9.46%	18.95%	-
YoY %	22.01%	56.09%	-0.60%	-12.76%	122.09%	-50.08%	-	-
Horiz. %	183.11%	150.08%	96.15%	96.73%	110.87%	49.92%	100.00%	-
ROE	13.62%	13.56%	11.03%	10.67%	11.57%	-4.21%	9.63%	-
YoY %	0.44%	22.94%	3.37%	-7.78%	374.82%	-143.72%	-	-
Horiz. %	141.43%	140.81%	114.54%	110.80%	120.15%	-43.72%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Per Share
RPS	805.15	735.79	654.12	568.99	492.26	464.54	432.56	10.90%
YoY %	9.43%	12.49%	14.96%	15.59%	5.97%	7.39%	-	-
Horiz. %	186.14%	170.10%	151.22%	131.54%	113.80%	107.39%	100.00%	-
EPS	190.65	161.75	119.15	104.32	103.45	-33.78	81.99	15.09%
YoY %	17.87%	35.75%	14.22%	0.84%	406.25%	-141.20%	-	-
Horiz. %	232.53%	197.28%	145.32%	127.24%	126.17%	-41.20%	100.00%	-
DPS	21.40	26.00	22.50	20.50	19.50	19.00	19.00	2.00%
YoY %	-17.69%	15.56%	9.76%	5.13%	2.63%	0.00%	-	-
Horiz. %	112.63%	136.84%	118.42%	107.89%	102.63%	100.00%	100.00%	-
NAPS	14.00	11.93	10.80	9.78	8.94	8.03	8.51	8.64%
YoY %	17.35%	10.46%	10.43%	9.40%	11.33%	-5.64%	-	-
Horiz. %	164.51%	140.19%	126.91%	114.92%	105.05%	94.36%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Adjusted Per Share Value based on latest NOSH - 704,244
RPS	146.50	133.71	118.85	103.36	89.45	84.49	78.65	10.91%
YoY %	9.57%	12.50%	14.99%	15.55%	5.87%	7.43%	-	-
Horiz. %	186.27%	170.01%	151.11%	131.42%	113.73%	107.43%	100.00%	-
EPS	34.69	29.39	21.65	18.95	18.80	-6.14	14.91	15.10%
YoY %	18.03%	35.75%	14.25%	0.80%	406.19%	-141.18%	-	-
Horiz. %	232.66%	197.12%	145.20%	127.10%	126.09%	-41.18%	100.00%	-
DPS	3.89	4.72	4.09	3.72	3.54	3.45	3.44	2.06%
YoY %	-17.58%	15.40%	9.95%	5.08%	2.61%	0.29%	-	-
Horiz. %	113.08%	137.21%	118.90%	108.14%	102.91%	100.29%	100.00%	-
NAPS	2.5474	2.1679	1.9624	1.7766	1.6245	1.4605	1.5473	8.66%
YoY %	17.51%	10.47%	10.46%	9.36%	11.23%	-5.61%	-	-
Horiz. %	164.64%	140.11%	126.83%	114.82%	104.99%	94.39%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Financial Quarter End Date
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	0.60	0.58	0.52	0.53	0.53	0.38	0.45	4.90%
YoY %	3.45%	11.54%	-1.89%	0.00%	39.47%	-15.56%	-	-
Horiz. %	133.33%	128.89%	115.56%	117.78%	117.78%	84.44%	100.00%	-
P/EPS	2.53	2.65	2.84	2.88	2.51	-5.27	2.37	1.09%
YoY %	-4.53%	-6.69%	-1.39%	14.74%	147.63%	-322.36%	-	-
Horiz. %	106.75%	111.81%	119.83%	121.52%	105.91%	-222.36%	100.00%	-
EY	39.55	37.79	35.25	34.77	39.79	-18.98	42.26	-1.09%
YoY %	4.66%	7.21%	1.38%	-12.62%	309.64%	-144.91%	-	-
Horiz. %	93.59%	89.42%	83.41%	82.28%	94.16%	-44.91%	100.00%	-
DY	4.44	6.07	6.66	6.83	7.50	10.67	9.79	-12.34%
YoY %	-26.85%	-8.86%	-2.49%	-8.93%	-29.71%	8.99%	-	-
Horiz. %	45.35%	62.00%	68.03%	69.77%	76.61%	108.99%	100.00%	-
P/NAPS	0.34	0.36	0.31	0.31	0.29	0.22	0.23	6.72%
YoY %	-5.56%	16.13%	0.00%	6.90%	31.82%	-4.35%	-	-
Horiz. %	147.83%	156.52%	134.78%	134.78%	126.09%	95.65%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Announcement Date
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	0.70	0.58	0.57	0.61	0.53	0.43	0.42	8.88%
YoY %	20.69%	1.75%	-6.56%	15.09%	23.26%	2.38%	-	-
Horiz. %	166.67%	138.10%	135.71%	145.24%	126.19%	102.38%	100.00%	-
P/EPS	2.94	2.66	3.11	3.34	2.51	-5.86	2.23	4.71%
YoY %	10.53%	-14.47%	-6.89%	33.07%	142.83%	-362.78%	-	-
Horiz. %	131.84%	119.28%	139.46%	149.78%	112.56%	-262.78%	100.00%	-
EY	34.04	37.62	32.20	29.98	39.79	-17.06	44.80	-4.47%
YoY %	-9.52%	16.83%	7.40%	-24.65%	333.24%	-138.08%	-	-
Horiz. %	75.98%	83.97%	71.88%	66.92%	88.82%	-38.08%	100.00%	-
DY	3.82	6.05	6.08	5.89	7.50	9.60	10.38	-15.34%
YoY %	-36.86%	-0.49%	3.23%	-21.47%	-21.88%	-7.51%	-	-
Horiz. %	36.80%	58.29%	58.57%	56.74%	72.25%	92.49%	100.00%	-
P/NAPS	0.40	0.36	0.34	0.36	0.29	0.25	0.22	10.47%
YoY %	11.11%	5.88%	-5.56%	24.14%	16.00%	13.64%	-	-
Horiz. %	181.82%	163.64%	154.55%	163.64%	131.82%	113.64%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 24 June 2024

MQ Trader

MQ Trading Signals

2024-06-25 11:40:00

EMA 5

5 Mins

SELL

2024-06-25 11:35:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-06-25 11:20:00

ADX

5 Mins

SELL

2024-06-25 11:10:00

EMA 5

5 Mins

BUY

2024-06-25 11:10:00

ADX

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

782

HLIND

HONG LEONG INDUSTRIES BHD

747

MPI

MALAYSIAN PACIFIC INDUSTRIES

736

DNEX

DAGANG NEXCHANGE BERHAD

612

GENTING

GENTING BHD

565

YTLPOWR

YTL POWER INTERNATIONAL BHD

557

NOTION

NOTION VTEC BHD

552

HEXCAP

HEXTAR CAPITAL BERHAD

508

PBBANK

PUBLIC BANK BHD

489

Daily Stocks

HSI-CXF

0.125

0.00

292,701,900

HSI-HUZ

0.195

-0.01

240,474,700

HSI-HU8

0.075

-0.005

183,776,300

INIX-OR

0.02

0.00

141,839,900

INGENIEU

0.07

+0.005

134,831,700

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CXV

0.155

+0.01

67,783,300

E&O-LR

0.055

+0.01

56,261,700

AHB-WC

0.065

0.00

55,230,000

VELESTO

0.255

+0.005

46,805,100

More active Stocks

DLADY

36.58

+0.76

6,200

KLK

20.80

+0.36

823,600

TENAGA

14.00

+0.28

4,775,200

UTDPLT

24.08

+0.18

41,200

HEIM

23.22

+0.16

56,400

ALLIANZ

22.18

+0.16

5,300

HLFG

17.20

+0.14

75,400

F&N

31.80

+0.14

29,100

HARTA

3.27

+0.10

1,715,400

SYNERGY

1.70

+0.08

593,400

More gainer Stocks

NESTLE

122.30

-0.70

4,200

PETGAS

18.00

-0.34

291,100

MPI

38.56

-0.26

72,700

KGB

3.27

-0.23

1,941,300

AXIATA-C1B

0.035

-0.225

530,000

YTLPOWR

4.66

-0.22

17,847,300

AJI

15.12

-0.22

85,100

YTLPOWR-C36

0.92

-0.17

22,500

UNISEM

4.04

-0.16

526,900

SAM

6.25

-0.16

175,400

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More