[GENTING] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock

[GENTING] GENTING BHD

Announcement Date

25-Aug-2004

Admission Sponsor

Sponsor

Financial Year

31-Dec-2004

Quarter

30-Jun-2004 [#2]

Profit Trend

QoQ- 0.34%

YoY- 45.64%

Quarter Report

2nd Grp Qtrly-Rept-2004.doc

Latest QR

Upcoming QR

GENTING's Result

GENTING's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Annualized Quarter Result
Revenue	8,020,888	5,260,860	5,041,890	4,621,922	3,995,540	3,532,168	3,122,656	17.01%
YoY %	52.46%	4.34%	9.09%	15.68%	13.12%	13.11%	-	-
Horiz. %	256.86%	168.47%	161.46%	148.01%	127.95%	113.11%	100.00%	-
PBT	4,238,430	2,078,852	2,064,658	1,914,066	1,372,364	1,566,496	788,414	32.33%
YoY %	103.88%	0.69%	7.87%	39.47%	-12.39%	98.69%	-	-
Horiz. %	537.59%	263.68%	261.87%	242.77%	174.07%	198.69%	100.00%	-
Tax	-1,193,260	-337,366	-563,172	-1,019,208	-757,914	-793,380	-497,012	15.70%
YoY %	-253.70%	40.10%	44.74%	-34.48%	4.47%	-59.63%	-	-
Horiz. %	240.09%	67.88%	113.31%	205.07%	152.49%	159.63%	100.00%	-
NP	3,045,170	1,741,486	1,501,486	894,858	614,450	773,116	291,402	47.83%
YoY %	74.86%	15.98%	67.79%	45.64%	-20.52%	165.31%	-	-
Horiz. %	1,045.01%	597.62%	515.26%	307.09%	210.86%	265.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,398,394	1,159,066	988,824	894,858	614,450	773,116	291,402	42.06%
YoY %	106.92%	17.22%	10.50%	45.64%	-20.52%	165.31%	-	-
Horiz. %	823.05%	397.75%	339.33%	307.09%	210.86%	265.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.15%	16.23%	27.28%	53.25%	55.23%	50.65%	63.04%	-
YoY %	73.44%	-40.51%	-48.77%	-3.59%	9.04%	-19.65%	-	-
Horiz. %	44.65%	25.75%	43.27%	84.47%	87.61%	80.35%	100.00%	-
Total Cost	4,975,718	3,519,374	3,540,404	3,727,064	3,381,090	2,759,052	2,831,254	9.84%
YoY %	41.38%	-0.59%	-5.01%	10.23%	22.55%	-2.55%	-	-
Horiz. %	175.74%	124.30%	125.05%	131.64%	119.42%	97.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	12,343,044	9,169,825	8,073,470	7,403,146	6,669,924	6,125,782	5,490,182	14.44%
YoY %	34.61%	13.58%	9.05%	10.99%	8.88%	11.58%	-	-
Horiz. %	224.82%	167.02%	147.05%	134.84%	121.49%	111.58%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Dividend
Div	199,558	33,857	140,898	112,702	98,605	98,575	91,503	13.87%
YoY %	489.41%	-75.97%	25.02%	14.30%	0.03%	7.73%	-	-
Horiz. %	218.09%	37.00%	153.98%	123.17%	107.76%	107.73%	100.00%	-
Div Payout %	8.32%	2.92%	14.25%	12.59%	16.05%	12.75%	31.40%	-
YoY %	184.93%	-79.51%	13.19%	-21.56%	25.88%	-59.39%	-	-
Horiz. %	26.50%	9.30%	45.38%	40.10%	51.11%	40.61%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Equity
Net Worth	12,343,044	9,169,825	8,073,470	7,403,146	6,669,924	6,125,782	5,490,182	14.44%
YoY %	34.61%	13.58%	9.05%	10.99%	8.88%	11.58%	-	-
Horiz. %	224.82%	167.02%	147.05%	134.84%	121.49%	111.58%	100.00%	-
NOSH	3,695,522	705,371	704,491	704,390	704,321	704,112	703,869	31.81%
YoY %	423.91%	0.12%	0.01%	0.01%	0.03%	0.03%	-	-
Horiz. %	525.03%	100.21%	100.09%	100.07%	100.06%	100.03%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Ratio Analysis
NP Margin	37.97%	33.10%	29.78%	19.36%	15.38%	21.89%	9.33%	-
YoY %	14.71%	11.15%	53.82%	25.88%	-29.74%	134.62%	-	-
Horiz. %	406.97%	354.77%	319.19%	207.50%	164.84%	234.62%	100.00%	-
ROE	19.43%	12.64%	12.25%	12.09%	9.21%	12.62%	5.31%	-
YoY %	53.72%	3.18%	1.32%	31.27%	-27.02%	137.66%	-	-
Horiz. %	365.91%	238.04%	230.70%	227.68%	173.45%	237.66%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Per Share
RPS	217.04	745.83	715.68	656.16	567.29	501.65	443.64	-11.22%
YoY %	-70.90%	4.21%	9.07%	15.67%	13.08%	13.08%	-	-
Horiz. %	48.92%	168.12%	161.32%	147.90%	127.87%	113.08%	100.00%	-
EPS	64.90	32.86	140.36	127.04	87.24	109.80	41.40	7.77%
YoY %	97.50%	-76.59%	10.48%	45.62%	-20.55%	165.22%	-	-
Horiz. %	156.76%	79.37%	339.03%	306.86%	210.72%	265.22%	100.00%	-
DPS	5.40	4.80	20.00	16.00	14.00	14.00	13.00	-13.61%
YoY %	12.50%	-76.00%	25.00%	14.29%	0.00%	7.69%	-	-
Horiz. %	41.54%	36.92%	153.85%	123.08%	107.69%	107.69%	100.00%	-
NAPS	3.34	13.00	11.46	10.51	9.47	8.70	7.80	-13.17%
YoY %	-74.31%	13.44%	9.04%	10.98%	8.85%	11.54%	-	-
Horiz. %	42.82%	166.67%	146.92%	134.74%	121.41%	111.54%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 704,345
RPS	208.23	136.57	130.89	119.99	103.73	91.70	81.07	17.01%
YoY %	52.47%	4.34%	9.08%	15.68%	13.12%	13.11%	-	-
Horiz. %	256.85%	168.46%	161.45%	148.01%	127.95%	113.11%	100.00%	-
EPS	62.26	30.09	25.67	23.23	15.95	20.07	7.56	42.08%
YoY %	106.91%	17.22%	10.50%	45.64%	-20.53%	165.48%	-	-
Horiz. %	823.54%	398.02%	339.55%	307.28%	210.98%	265.48%	100.00%	-
DPS	5.18	0.88	3.66	2.93	2.56	2.56	2.38	13.83%
YoY %	488.64%	-75.96%	24.91%	14.45%	0.00%	7.56%	-	-
Horiz. %	217.65%	36.97%	153.78%	123.11%	107.56%	107.56%	100.00%	-
NAPS	3.2043	2.3805	2.0959	1.9219	1.7315	1.5903	1.4253	14.44%
YoY %	34.61%	13.58%	9.05%	11.00%	8.88%	11.58%	-	-
Horiz. %	224.82%	167.02%	147.05%	134.84%	121.48%	111.58%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	-
Price	8.25	4.74	3.78	3.06	3.00	2.92	1.75	-
P/RPS	3.80	0.64	0.53	0.47	0.53	0.58	0.39	46.12%
YoY %	493.75%	20.75%	12.77%	-11.32%	-8.62%	48.72%	-	-
Horiz. %	974.36%	164.10%	135.90%	120.51%	135.90%	148.72%	100.00%	-
P/EPS	12.71	2.88	2.69	2.41	3.44	2.66	4.23	20.11%
YoY %	341.32%	7.06%	11.62%	-29.94%	29.32%	-37.12%	-	-
Horiz. %	300.47%	68.09%	63.59%	56.97%	81.32%	62.88%	100.00%	-
EY	7.87	34.67	37.13	41.52	29.08	37.60	23.66	-16.75%
YoY %	-77.30%	-6.63%	-10.57%	42.78%	-22.66%	58.92%	-	-
Horiz. %	33.26%	146.53%	156.93%	175.49%	122.91%	158.92%	100.00%	-
DY	0.65	1.01	5.29	5.23	4.67	4.79	7.43	-33.36%
YoY %	-35.64%	-80.91%	1.15%	11.99%	-2.51%	-35.53%	-	-
Horiz. %	8.75%	13.59%	71.20%	70.39%	62.85%	64.47%	100.00%	-
P/NAPS	2.47	0.36	0.33	0.29	0.32	0.34	0.22	49.61%
YoY %	586.11%	9.09%	13.79%	-9.38%	-5.88%	54.55%	-	-
Horiz. %	1,122.73%	163.64%	150.00%	131.82%	145.45%	154.55%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Announcement Date
Date	23/08/07	30/08/06	26/08/05	25/08/04	27/08/03	29/08/02	28/08/01	-
Price	7.25	4.92	3.88	2.98	3.06	2.84	2.04	-
P/RPS	3.34	0.66	0.54	0.45	0.54	0.57	0.46	39.13%
YoY %	406.06%	22.22%	20.00%	-16.67%	-5.26%	23.91%	-	-
Horiz. %	726.09%	143.48%	117.39%	97.83%	117.39%	123.91%	100.00%	-
P/EPS	11.17	2.99	2.76	2.35	3.51	2.59	4.93	14.59%
YoY %	273.58%	8.33%	17.45%	-33.05%	35.52%	-47.46%	-	-
Horiz. %	226.57%	60.65%	55.98%	47.67%	71.20%	52.54%	100.00%	-
EY	8.95	33.40	36.18	42.63	28.51	38.66	20.29	-12.74%
YoY %	-73.20%	-7.68%	-15.13%	49.53%	-26.25%	90.54%	-	-
Horiz. %	44.11%	164.61%	178.31%	210.10%	140.51%	190.54%	100.00%	-
DY	0.74	0.98	5.15	5.37	4.58	4.93	6.37	-30.13%
YoY %	-24.49%	-80.97%	-4.10%	17.25%	-7.10%	-22.61%	-	-
Horiz. %	11.62%	15.38%	80.85%	84.30%	71.90%	77.39%	100.00%	-
P/NAPS	2.17	0.38	0.34	0.28	0.32	0.33	0.26	42.40%
YoY %	471.05%	11.76%	21.43%	-12.50%	-3.03%	26.92%	-	-
Horiz. %	834.62%	146.15%	130.77%	107.69%	123.08%	126.92%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos