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

Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 3.83%
YoY- -4.23%
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 7,214,610 5,439,161 4,772,460 4,379,198 3,619,485 3,235,609 3,437,492 13.14%
PBT 3,415,592 2,439,633 1,792,145 1,635,386 1,596,326 1,235,897 -444,189 -
Tax -837,917 -520,792 -849,204 -894,217 -822,399 -672,999 677,873 -
NP 2,577,675 1,918,841 942,941 741,169 773,927 562,898 233,684 49.17%
-
NP to SH 1,853,462 1,316,572 942,941 741,169 773,927 562,898 -314,535 -
-
Tax Rate 24.53% 21.35% 47.38% 54.68% 51.52% 54.45% - -
Total Cost 4,636,935 3,520,320 3,829,519 3,638,029 2,845,558 2,672,711 3,203,808 6.35%
-
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 45,341 204,403 169,046 151,432 144,412 133,793 133,520 -16.46%
Div Payout % 2.45% 15.53% 17.93% 20.43% 18.66% 23.77% 0.00% -
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 35.73% 35.28% 19.76% 16.92% 21.38% 17.40% 6.80% -
ROE 15.63% 14.36% 11.71% 10.20% 11.69% 9.42% -5.78% -
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 195.34 771.09 677.39 621.66 513.88 459.89 488.66 -14.16%
EPS 50.18 186.65 133.84 105.21 109.88 80.01 -44.71 -
DPS 1.23 29.00 24.00 21.50 20.50 19.00 19.00 -36.62%
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 186.09 140.30 123.10 112.96 93.36 83.46 88.67 13.14%
EPS 47.81 33.96 24.32 19.12 19.96 14.52 -8.11 -
DPS 1.17 5.27 4.36 3.91 3.72 3.45 3.44 -16.44%
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 4.07 0.62 0.51 0.54 0.50 0.60 0.38 48.44%
P/EPS 15.84 2.55 2.59 3.21 2.35 3.47 -4.12 -
EY 6.31 39.21 38.68 31.13 42.59 28.78 -24.30 -
DY 0.15 6.09 6.94 6.36 7.95 6.83 10.33 -50.59%
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 3.99 0.58 0.54 0.47 0.52 0.68 0.36 49.29%
P/EPS 15.54 2.41 2.72 2.76 2.44 3.90 -3.94 -
EY 6.43 41.48 36.77 36.28 41.00 25.64 -25.40 -
DY 0.16 6.44 6.59 7.41 7.65 6.09 10.80 -50.42%
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