[GENTING] QoQ Cumulative 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- 53.94%
YoY- 22.29%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 2,520,945 1,248,634 4,647,010 3,453,001 2,310,961 1,123,184 4,237,069 -29.28%
PBT 1,032,329 485,808 1,777,825 1,458,771 957,033 471,488 1,562,231 -24.15%
Tax -281,586 -247,956 -849,782 -770,002 -509,604 -248,534 -848,420 -52.09%
NP 750,743 237,852 928,043 688,769 447,429 222,954 713,811 3.42%
-
NP to SH 494,412 237,852 928,043 688,769 447,429 222,954 713,811 -21.73%
-
Tax Rate 27.28% 51.04% 47.80% 52.78% 53.25% 52.71% 54.31% -
Total Cost 1,770,202 1,010,782 3,718,967 2,764,232 1,863,532 900,230 3,523,258 -36.82%
-
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 70,449 - 169,042 56,346 56,351 - 151,440 -39.99%
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 6.12% 2.95% 11.82% 9.05% 6.04% 3.07% 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 357.84 177.23 659.76 490.25 328.08 159.44 601.54 -29.29%
EPS 70.18 33.76 131.76 97.79 63.52 31.65 101.34 -21.74%
DPS 10.00 0.00 24.00 8.00 8.00 0.00 21.50 -39.99%
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 65.02 32.21 119.86 89.07 59.61 28.97 109.29 -29.28%
EPS 12.75 6.14 23.94 17.77 11.54 5.75 18.41 -21.73%
DPS 1.82 0.00 4.36 1.45 1.45 0.00 3.91 -39.96%
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 1.06 1.95 0.58 0.69 0.93 2.12 0.55 54.93%
P/EPS 5.39 10.25 2.88 3.46 4.82 10.68 3.28 39.29%
EY 18.57 9.76 34.67 28.93 20.76 9.36 30.52 -28.21%
DY 2.65 0.00 6.32 2.37 2.61 0.00 6.48 -44.93%
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 1.08 2.05 0.58 0.75 0.91 1.82 0.65 40.32%
P/EPS 5.53 10.78 2.90 3.78 4.69 9.16 3.83 27.77%
EY 18.09 9.27 34.49 26.43 21.32 10.91 26.12 -21.73%
DY 2.58 0.00 6.28 2.16 2.68 0.00 5.54 -39.94%
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