[GENTING] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[GENTING] GENTING BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -2.84%
YoY- -5.65%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 6,418,628 5,454,141 4,647,010 4,237,069 3,534,686 3,148,376 3,338,611 11.50%
PBT 2,703,873 2,434,322 1,777,825 1,562,231 1,559,516 1,034,642 -322,699 -
Tax -461,382 -744,182 -849,782 -848,420 -802,992 -580,998 625,427 -
NP 2,242,491 1,690,140 928,043 713,811 756,524 453,644 302,728 39.59%
-
NP to SH 1,504,244 1,246,947 928,043 713,811 756,524 453,644 -245,491 -
-
Tax Rate 17.06% 30.57% 47.80% 54.31% 51.49% 56.15% - -
Total Cost 4,176,137 3,764,001 3,718,967 3,523,258 2,778,162 2,694,732 3,035,883 5.45%
-
Net Worth 10,654,843 13,861,200 7,853,708 7,043,639 6,473,231 5,731,757 5,383,538 12.04%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 45,341 204,403 169,046 151,432 144,412 133,793 133,520 -16.46%
Div Payout % 3.01% 16.39% 18.22% 21.21% 19.09% 29.49% 0.00% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 10,654,843 13,861,200 7,853,708 7,043,639 6,473,231 5,731,757 5,383,538 12.04%
NOSH 710,322 705,045 704,368 704,363 704,377 704,147 704,651 0.13%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 34.94% 30.99% 19.97% 16.85% 21.40% 14.41% 9.07% -
ROE 14.12% 9.00% 11.82% 10.13% 11.69% 7.91% -4.56% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 903.62 773.59 659.74 601.55 501.82 447.12 473.80 11.35%
EPS 211.77 176.86 131.76 101.34 107.40 64.42 -34.84 -
DPS 6.40 29.00 24.00 21.50 20.50 19.00 19.00 -16.57%
NAPS 15.00 19.66 11.15 10.00 9.19 8.14 7.64 11.89%
Adjusted Per Share Value based on latest NOSH - 704,363
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 165.56 140.68 119.86 109.29 91.17 81.21 86.12 11.50%
EPS 38.80 32.16 23.94 18.41 19.51 11.70 -6.33 -
DPS 1.17 5.27 4.36 3.91 3.72 3.45 3.44 -16.44%
NAPS 2.7483 3.5753 2.0258 1.8168 1.6697 1.4784 1.3886 12.04%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 6.60 4.28 3.80 3.32 2.68 2.10 1.88 -
P/RPS 0.73 0.55 0.58 0.55 0.53 0.47 0.40 10.54%
P/EPS 3.12 2.42 2.88 3.28 2.50 3.26 -5.40 -
EY 32.09 41.32 34.67 30.52 40.08 30.68 -18.53 -
DY 0.97 6.78 6.32 6.48 7.65 9.05 10.11 -32.32%
P/NAPS 0.44 0.22 0.34 0.33 0.29 0.26 0.25 9.87%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 22/02/06 25/02/05 26/02/04 28/02/03 27/02/02 28/02/01 -
Price 7.10 4.60 3.82 3.88 2.80 2.30 2.06 -
P/RPS 0.79 0.59 0.58 0.65 0.56 0.51 0.43 10.66%
P/EPS 3.35 2.60 2.90 3.83 2.61 3.57 -5.91 -
EY 29.83 38.45 34.49 26.12 38.36 28.01 -16.91 -
DY 0.90 6.30 6.28 5.54 7.32 8.26 9.22 -32.13%
P/NAPS 0.47 0.23 0.34 0.39 0.30 0.28 0.27 9.67%

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