[GENTING] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[GENTING] GENTING BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 2.63%
YoY- 22.29%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 5,041,890 4,994,536 4,647,010 4,604,001 4,621,922 4,492,736 4,237,069 12.30%
PBT 2,064,658 1,943,232 1,777,825 1,945,028 1,914,066 1,885,952 1,562,231 20.45%
Tax -563,172 -991,824 -849,782 -1,026,669 -1,019,208 -994,136 -848,420 -23.92%
NP 1,501,486 951,408 928,043 918,358 894,858 891,816 713,811 64.24%
-
NP to SH 988,824 951,408 928,043 918,358 894,858 891,816 713,811 24.29%
-
Tax Rate 27.28% 51.04% 47.80% 52.78% 53.25% 52.71% 54.31% -
Total Cost 3,540,404 4,043,128 3,718,967 3,685,642 3,727,064 3,600,920 3,523,258 0.32%
-
Net Worth 8,073,470 8,052,868 7,853,430 7,606,815 7,403,146 7,269,779 7,043,724 9.53%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 140,898 - 169,042 75,129 112,702 - 151,440 -4.70%
Div Payout % 14.25% - 18.21% 8.18% 12.59% - 21.22% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 8,073,470 8,052,868 7,853,430 7,606,815 7,403,146 7,269,779 7,043,724 9.53%
NOSH 704,491 704,537 704,343 704,334 704,390 704,436 704,372 0.01%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 29.78% 19.05% 19.97% 19.95% 19.36% 19.85% 16.85% -
ROE 12.25% 11.81% 11.82% 12.07% 12.09% 12.27% 10.13% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 715.68 708.91 659.76 653.67 656.16 637.78 601.54 12.29%
EPS 140.36 135.04 131.76 130.39 127.04 126.60 101.34 24.27%
DPS 20.00 0.00 24.00 10.67 16.00 0.00 21.50 -4.71%
NAPS 11.46 11.43 11.15 10.80 10.51 10.32 10.00 9.51%
Adjusted Per Share Value based on latest NOSH - 704,436
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 130.05 128.83 119.86 118.75 119.22 115.88 109.29 12.30%
EPS 25.51 24.54 23.94 23.69 23.08 23.00 18.41 24.31%
DPS 3.63 0.00 4.36 1.94 2.91 0.00 3.91 -4.83%
NAPS 2.0825 2.0771 2.0257 1.9621 1.9096 1.8752 1.8168 9.53%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 3.78 3.46 3.80 3.38 3.06 3.38 3.32 -
P/RPS 0.53 0.49 0.58 0.52 0.47 0.53 0.55 -2.44%
P/EPS 2.69 2.56 2.88 2.59 2.41 2.67 3.28 -12.39%
EY 37.13 39.03 34.67 38.58 41.52 37.46 30.52 13.97%
DY 5.29 0.00 6.32 3.16 5.23 0.00 6.48 -12.66%
P/NAPS 0.33 0.30 0.34 0.31 0.29 0.33 0.33 0.00%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 27/05/05 25/02/05 30/11/04 25/08/04 25/05/04 26/02/04 -
Price 3.88 3.64 3.82 3.70 2.98 2.90 3.88 -
P/RPS 0.54 0.51 0.58 0.57 0.45 0.45 0.65 -11.63%
P/EPS 2.76 2.70 2.90 2.84 2.35 2.29 3.83 -19.63%
EY 36.18 37.10 34.49 35.24 42.63 43.66 26.12 24.28%
DY 5.15 0.00 6.28 2.88 5.37 0.00 5.54 -4.75%
P/NAPS 0.34 0.32 0.34 0.34 0.28 0.28 0.39 -8.74%

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