[GENTING] QoQ Annualized Quarter 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- 22.22%
YoY- -3.74%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 4,621,922 4,492,736 4,237,069 4,109,593 3,995,540 3,924,220 3,534,686 19.59%
PBT 1,914,066 1,885,952 1,562,231 1,599,782 1,372,364 1,593,332 1,559,516 14.64%
Tax -1,019,208 -994,136 -848,420 -848,825 -757,914 -810,948 -802,992 17.24%
NP 894,858 891,816 713,811 750,957 614,450 782,384 756,524 11.85%
-
NP to SH 894,858 891,816 713,811 750,957 614,450 782,384 756,524 11.85%
-
Tax Rate 53.25% 52.71% 54.31% 53.06% 55.23% 50.90% 51.49% -
Total Cost 3,727,064 3,600,920 3,523,258 3,358,636 3,381,090 3,141,836 2,778,162 21.66%
-
Net Worth 7,403,146 7,269,779 7,043,724 6,888,784 6,669,924 6,620,822 6,423,491 9.93%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 112,702 - 151,440 65,741 98,605 - 144,387 -15.23%
Div Payout % 12.59% - 21.22% 8.75% 16.05% - 19.09% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 7,403,146 7,269,779 7,043,724 6,888,784 6,669,924 6,620,822 6,423,491 9.93%
NOSH 704,390 704,436 704,372 704,374 704,321 704,342 704,330 0.00%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 19.36% 19.85% 16.85% 18.27% 15.38% 19.94% 21.40% -
ROE 12.09% 12.27% 10.13% 10.90% 9.21% 11.82% 11.78% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 656.16 637.78 601.54 583.44 567.29 557.15 501.85 19.58%
EPS 127.04 126.60 101.34 106.61 87.24 111.08 107.41 11.85%
DPS 16.00 0.00 21.50 9.33 14.00 0.00 20.50 -15.24%
NAPS 10.51 10.32 10.00 9.78 9.47 9.40 9.12 9.92%
Adjusted Per Share Value based on latest NOSH - 704,244
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 119.22 115.88 109.29 106.00 103.06 101.22 91.17 19.60%
EPS 23.08 23.00 18.41 19.37 15.85 20.18 19.51 11.86%
DPS 2.91 0.00 3.91 1.70 2.54 0.00 3.72 -15.11%
NAPS 1.9096 1.8752 1.8168 1.7769 1.7204 1.7078 1.6569 9.93%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 3.06 3.38 3.32 3.00 3.00 2.58 2.68 -
P/RPS 0.47 0.53 0.55 0.51 0.53 0.46 0.53 -7.70%
P/EPS 2.41 2.67 3.28 2.81 3.44 2.32 2.50 -2.41%
EY 41.52 37.46 30.52 35.54 29.08 43.05 40.08 2.38%
DY 5.23 0.00 6.48 3.11 4.67 0.00 7.65 -22.41%
P/NAPS 0.29 0.33 0.33 0.31 0.32 0.27 0.29 0.00%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 25/05/04 26/02/04 20/11/03 27/08/03 28/05/03 28/02/03 -
Price 2.98 2.90 3.88 3.48 3.06 2.68 2.80 -
P/RPS 0.45 0.45 0.65 0.60 0.54 0.48 0.56 -13.57%
P/EPS 2.35 2.29 3.83 3.26 3.51 2.41 2.61 -6.76%
EY 42.63 43.66 26.12 30.64 28.51 41.45 38.36 7.29%
DY 5.37 0.00 5.54 2.68 4.58 0.00 7.32 -18.67%
P/NAPS 0.28 0.28 0.39 0.36 0.32 0.29 0.31 -6.56%

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