[GENTING] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[GENTING] GENTING BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -21.46%
YoY- -20.52%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 5,260,860 5,041,890 4,621,922 3,995,540 3,532,168 3,122,656 3,056,384 9.46%
PBT 2,078,852 2,064,658 1,914,066 1,372,364 1,566,496 788,414 743,606 18.68%
Tax -337,366 -563,172 -1,019,208 -757,914 -793,380 -497,012 -420,104 -3.58%
NP 1,741,486 1,501,486 894,858 614,450 773,116 291,402 323,502 32.36%
-
NP to SH 1,159,066 988,824 894,858 614,450 773,116 291,402 323,502 23.68%
-
Tax Rate 16.23% 27.28% 53.25% 55.23% 50.65% 63.04% 56.50% -
Total Cost 3,519,374 3,540,404 3,727,064 3,381,090 2,759,052 2,831,254 2,732,882 4.30%
-
Net Worth 9,169,825 8,073,470 7,403,146 6,669,924 6,125,782 5,490,182 5,851,166 7.77%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 33,857 140,898 112,702 98,605 98,575 91,503 - -
Div Payout % 2.92% 14.25% 12.59% 16.05% 12.75% 31.40% - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 9,169,825 8,073,470 7,403,146 6,669,924 6,125,782 5,490,182 5,851,166 7.77%
NOSH 705,371 704,491 704,390 704,321 704,112 703,869 703,265 0.04%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 33.10% 29.78% 19.36% 15.38% 21.89% 9.33% 10.58% -
ROE 12.64% 12.25% 12.09% 9.21% 12.62% 5.31% 5.53% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 745.83 715.68 656.16 567.29 501.65 443.64 434.60 9.41%
EPS 32.86 140.36 127.04 87.24 109.80 41.40 46.00 -5.44%
DPS 4.80 20.00 16.00 14.00 14.00 13.00 0.00 -
NAPS 13.00 11.46 10.51 9.47 8.70 7.80 8.32 7.71%
Adjusted Per Share Value based on latest NOSH - 704,283
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 135.70 130.05 119.22 103.06 91.11 80.55 78.84 9.46%
EPS 29.90 25.51 23.08 15.85 19.94 7.52 8.34 23.70%
DPS 0.87 3.63 2.91 2.54 2.54 2.36 0.00 -
NAPS 2.3652 2.0825 1.9096 1.7204 1.5801 1.4161 1.5092 7.77%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 4.74 3.78 3.06 3.00 2.92 1.75 2.80 -
P/RPS 0.64 0.53 0.47 0.53 0.58 0.39 0.64 0.00%
P/EPS 2.88 2.69 2.41 3.44 2.66 4.23 6.09 -11.72%
EY 34.67 37.13 41.52 29.08 37.60 23.66 16.43 13.24%
DY 1.01 5.29 5.23 4.67 4.79 7.43 0.00 -
P/NAPS 0.36 0.33 0.29 0.32 0.34 0.22 0.34 0.95%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 26/08/05 25/08/04 27/08/03 29/08/02 28/08/01 24/08/00 -
Price 4.92 3.88 2.98 3.06 2.84 2.04 2.30 -
P/RPS 0.66 0.54 0.45 0.54 0.57 0.46 0.53 3.72%
P/EPS 2.99 2.76 2.35 3.51 2.59 4.93 5.00 -8.20%
EY 33.40 36.18 42.63 28.51 38.66 20.29 20.00 8.91%
DY 0.98 5.15 5.37 4.58 4.93 6.37 0.00 -
P/NAPS 0.38 0.34 0.28 0.32 0.33 0.26 0.28 5.21%

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