[GENTING] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[GENTING] GENTING BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 14.1%
YoY- 9.02%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 1,154,874 1,084,425 1,016,715 981,055 924,914 843,688 869,828 20.73%
PBT 362,394 513,655 287,849 398,333 360,265 416,003 421,725 -9.58%
Tax -211,801 -257,662 -176,220 -202,737 -188,835 -215,039 -214,574 -0.86%
NP 150,593 255,993 111,629 195,596 171,430 200,964 207,151 -19.10%
-
NP to SH 150,593 255,993 111,629 195,596 171,430 200,964 207,151 -19.10%
-
Tax Rate 58.44% 50.16% 61.22% 50.90% 52.42% 51.69% 50.88% -
Total Cost 1,004,281 828,432 905,086 785,459 753,484 642,724 662,677 31.83%
-
Net Worth 7,043,639 6,887,514 6,669,568 6,620,822 6,473,231 6,297,871 6,129,978 9.67%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 102,132 - 49,299 - 95,091 - 49,321 62.24%
Div Payout % 67.82% - 44.16% - 55.47% - 23.81% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 7,043,639 6,887,514 6,669,568 6,620,822 6,473,231 6,297,871 6,129,978 9.67%
NOSH 704,363 704,244 704,283 704,342 704,377 704,459 704,595 -0.02%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 13.04% 23.61% 10.98% 19.94% 18.53% 23.82% 23.82% -
ROE 2.14% 3.72% 1.67% 2.95% 2.65% 3.19% 3.38% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 163.96 153.98 144.36 139.29 131.31 119.76 123.45 20.76%
EPS 21.38 36.35 15.85 27.77 24.34 28.53 29.40 -19.08%
DPS 14.50 0.00 7.00 0.00 13.50 0.00 7.00 62.28%
NAPS 10.00 9.78 9.47 9.40 9.19 8.94 8.70 9.70%
Adjusted Per Share Value based on latest NOSH - 704,342
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 29.79 27.97 26.22 25.31 23.86 21.76 22.44 20.72%
EPS 3.88 6.60 2.88 5.05 4.42 5.18 5.34 -19.13%
DPS 2.63 0.00 1.27 0.00 2.45 0.00 1.27 62.25%
NAPS 1.8168 1.7766 1.7203 1.7078 1.6697 1.6245 1.5812 9.67%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 3.32 3.00 3.00 2.58 2.68 2.60 2.92 -
P/RPS 2.02 1.95 2.08 1.85 2.04 2.17 2.37 -10.07%
P/EPS 15.53 8.25 18.93 9.29 11.01 9.11 9.93 34.62%
EY 6.44 12.12 5.28 10.76 9.08 10.97 10.07 -25.71%
DY 4.37 0.00 2.33 0.00 5.04 0.00 2.40 48.94%
P/NAPS 0.33 0.31 0.32 0.27 0.29 0.29 0.34 -1.96%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 20/11/03 27/08/03 28/05/03 28/02/03 27/11/02 29/08/02 -
Price 3.88 3.48 3.06 2.68 2.80 2.60 2.84 -
P/RPS 2.37 2.26 2.12 1.92 2.13 2.17 2.30 2.01%
P/EPS 18.15 9.57 19.31 9.65 11.50 9.11 9.66 52.09%
EY 5.51 10.45 5.18 10.36 8.69 10.97 10.35 -34.23%
DY 3.74 0.00 2.29 0.00 4.82 0.00 2.46 32.11%
P/NAPS 0.39 0.36 0.32 0.29 0.30 0.29 0.33 11.74%

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