[GENTING] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[GENTING] GENTING BHD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 48.05%
YoY- 13.99%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 1,194,009 1,142,040 1,187,777 1,123,184 1,154,874 1,084,425 1,016,715 11.25%
PBT 319,054 501,738 485,545 471,488 362,394 513,655 287,849 7.06%
Tax -79,780 -260,398 -261,070 -248,534 -211,801 -257,662 -176,220 -40.89%
NP 239,274 241,340 224,475 222,954 150,593 255,993 111,629 65.86%
-
NP to SH 239,274 241,340 224,475 222,954 150,593 255,993 111,629 65.86%
-
Tax Rate 25.01% 51.90% 53.77% 52.71% 58.44% 50.16% 61.22% -
Total Cost 954,735 900,700 963,302 900,230 1,004,281 828,432 905,086 3.60%
-
Net Worth 7,853,708 7,607,916 7,402,674 7,269,779 7,043,639 6,887,514 6,669,568 11.45%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 112,698 - 56,347 - 102,132 - 49,299 73.10%
Div Payout % 47.10% - 25.10% - 67.82% - 44.16% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 7,853,708 7,607,916 7,402,674 7,269,779 7,043,639 6,887,514 6,669,568 11.45%
NOSH 704,368 704,436 704,345 704,436 704,363 704,244 704,283 0.00%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 20.04% 21.13% 18.90% 19.85% 13.04% 23.61% 10.98% -
ROE 3.05% 3.17% 3.03% 3.07% 2.14% 3.72% 1.67% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 169.51 162.12 168.64 159.44 163.96 153.98 144.36 11.24%
EPS 33.97 34.26 31.87 31.65 21.38 36.35 15.85 65.84%
DPS 16.00 0.00 8.00 0.00 14.50 0.00 7.00 73.08%
NAPS 11.15 10.80 10.51 10.32 10.00 9.78 9.47 11.44%
Adjusted Per Share Value based on latest NOSH - 704,436
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 30.80 29.46 30.64 28.97 29.79 27.97 26.22 11.27%
EPS 6.17 6.23 5.79 5.75 3.88 6.60 2.88 65.80%
DPS 2.91 0.00 1.45 0.00 2.63 0.00 1.27 73.36%
NAPS 2.0258 1.9624 1.9094 1.8752 1.8168 1.7766 1.7203 11.45%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 3.80 3.38 3.06 3.38 3.32 3.00 3.00 -
P/RPS 2.24 2.08 1.81 2.12 2.02 1.95 2.08 5.04%
P/EPS 11.19 9.87 9.60 10.68 15.53 8.25 18.93 -29.45%
EY 8.94 10.14 10.42 9.36 6.44 12.12 5.28 41.83%
DY 4.21 0.00 2.61 0.00 4.37 0.00 2.33 48.08%
P/NAPS 0.34 0.31 0.29 0.33 0.33 0.31 0.32 4.10%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 30/11/04 25/08/04 25/05/04 26/02/04 20/11/03 27/08/03 -
Price 3.82 3.70 2.98 2.90 3.88 3.48 3.06 -
P/RPS 2.25 2.28 1.77 1.82 2.37 2.26 2.12 4.02%
P/EPS 11.25 10.80 9.35 9.16 18.15 9.57 19.31 -30.12%
EY 8.89 9.26 10.69 10.91 5.51 10.45 5.18 43.11%
DY 4.19 0.00 2.68 0.00 3.74 0.00 2.29 49.32%
P/NAPS 0.34 0.34 0.28 0.28 0.39 0.36 0.32 4.10%

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