[GENTING] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[GENTING] GENTING BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -21.46%
YoY- -20.52%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 4,492,736 4,237,069 4,109,593 3,995,540 3,924,220 3,534,686 3,479,696 18.55%
PBT 1,885,952 1,562,231 1,599,782 1,372,364 1,593,332 1,559,516 1,599,001 11.62%
Tax -994,136 -848,420 -848,825 -757,914 -810,948 -802,992 -818,876 13.78%
NP 891,816 713,811 750,957 614,450 782,384 756,524 780,125 9.32%
-
NP to SH 891,816 713,811 750,957 614,450 782,384 756,524 780,125 9.32%
-
Tax Rate 52.71% 54.31% 53.06% 55.23% 50.90% 51.49% 51.21% -
Total Cost 3,600,920 3,523,258 3,358,636 3,381,090 3,141,836 2,778,162 2,699,570 21.15%
-
Net Worth 7,269,779 7,043,724 6,888,784 6,669,924 6,620,822 6,423,491 6,295,834 10.05%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 151,440 65,741 98,605 - 144,387 65,728 -
Div Payout % - 21.22% 8.75% 16.05% - 19.09% 8.43% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 7,269,779 7,043,724 6,888,784 6,669,924 6,620,822 6,423,491 6,295,834 10.05%
NOSH 704,436 704,372 704,374 704,321 704,342 704,330 704,232 0.01%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 19.85% 16.85% 18.27% 15.38% 19.94% 21.40% 22.42% -
ROE 12.27% 10.13% 10.90% 9.21% 11.82% 11.78% 12.39% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 637.78 601.54 583.44 567.29 557.15 501.85 494.11 18.53%
EPS 126.60 101.34 106.61 87.24 111.08 107.41 110.76 9.31%
DPS 0.00 21.50 9.33 14.00 0.00 20.50 9.33 -
NAPS 10.32 10.00 9.78 9.47 9.40 9.12 8.94 10.03%
Adjusted Per Share Value based on latest NOSH - 704,283
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 115.88 109.29 106.00 103.06 101.22 91.17 89.75 18.55%
EPS 23.00 18.41 19.37 15.85 20.18 19.51 20.12 9.31%
DPS 0.00 3.91 1.70 2.54 0.00 3.72 1.70 -
NAPS 1.8752 1.8168 1.7769 1.7204 1.7078 1.6569 1.6239 10.05%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 3.38 3.32 3.00 3.00 2.58 2.68 2.60 -
P/RPS 0.53 0.55 0.51 0.53 0.46 0.53 0.53 0.00%
P/EPS 2.67 3.28 2.81 3.44 2.32 2.50 2.35 8.87%
EY 37.46 30.52 35.54 29.08 43.05 40.08 42.61 -8.22%
DY 0.00 6.48 3.11 4.67 0.00 7.65 3.59 -
P/NAPS 0.33 0.33 0.31 0.32 0.27 0.29 0.29 8.98%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 25/05/04 26/02/04 20/11/03 27/08/03 28/05/03 28/02/03 27/11/02 -
Price 2.90 3.88 3.48 3.06 2.68 2.80 2.60 -
P/RPS 0.45 0.65 0.60 0.54 0.48 0.56 0.53 -10.32%
P/EPS 2.29 3.83 3.26 3.51 2.41 2.61 2.35 -1.70%
EY 43.66 26.12 30.64 28.51 41.45 38.36 42.61 1.63%
DY 0.00 5.54 2.68 4.58 0.00 7.32 3.59 -
P/NAPS 0.28 0.39 0.36 0.32 0.29 0.31 0.29 -2.31%

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