[GENTING] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[GENTING] GENTING BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 22.22%
YoY- -3.74%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 5,620,426 5,319,542 4,604,001 4,109,593 3,479,696 3,053,852 3,137,780 10.19%
PBT 2,375,873 2,411,670 1,945,028 1,599,782 1,599,001 974,976 848,081 18.72%
Tax -354,982 -602,716 -1,026,669 -848,825 -818,876 -561,645 -444,444 -3.67%
NP 2,020,890 1,808,954 918,358 750,957 780,125 413,330 403,637 30.77%
-
NP to SH 1,330,946 1,200,368 918,358 750,957 780,125 413,330 403,637 21.98%
-
Tax Rate 14.94% 24.99% 52.78% 53.06% 51.21% 57.61% 52.41% -
Total Cost 3,599,536 3,510,588 3,685,642 3,358,636 2,699,570 2,640,521 2,734,142 4.68%
-
Net Worth 9,875,585 8,405,300 7,606,815 6,888,784 6,295,834 5,657,463 5,991,198 8.68%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 22,572 93,940 75,129 65,741 65,728 - - -
Div Payout % 1.70% 7.83% 8.18% 8.75% 8.43% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 9,875,585 8,405,300 7,606,815 6,888,784 6,295,834 5,657,463 5,991,198 8.68%
NOSH 705,398 704,551 704,334 704,374 704,232 704,540 704,018 0.03%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 35.96% 34.01% 19.95% 18.27% 22.42% 13.53% 12.86% -
ROE 13.48% 14.28% 12.07% 10.90% 12.39% 7.31% 6.74% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 796.77 755.03 653.67 583.44 494.11 433.45 445.70 10.16%
EPS 37.73 170.37 130.39 106.61 110.76 58.67 57.33 -6.73%
DPS 3.20 13.33 10.67 9.33 9.33 0.00 0.00 -
NAPS 14.00 11.93 10.80 9.78 8.94 8.03 8.51 8.64%
Adjusted Per Share Value based on latest NOSH - 704,244
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 144.97 137.21 118.75 106.00 89.75 78.77 80.94 10.19%
EPS 34.33 30.96 23.69 19.37 20.12 10.66 10.41 21.99%
DPS 0.58 2.42 1.94 1.70 1.70 0.00 0.00 -
NAPS 2.5473 2.168 1.9621 1.7769 1.6239 1.4593 1.5454 8.68%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 4.82 4.28 3.38 3.00 2.60 1.78 1.94 -
P/RPS 0.60 0.57 0.52 0.51 0.53 0.41 0.44 5.30%
P/EPS 2.55 2.51 2.59 2.81 2.35 3.03 3.38 -4.58%
EY 39.15 39.81 38.58 35.54 42.61 32.96 29.55 4.79%
DY 0.66 3.12 3.16 3.11 3.59 0.00 0.00 -
P/NAPS 0.34 0.36 0.31 0.31 0.29 0.22 0.23 6.72%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 23/11/06 25/11/05 30/11/04 20/11/03 27/11/02 28/11/01 29/11/00 -
Price 5.60 4.30 3.70 3.48 2.60 1.98 1.83 -
P/RPS 0.70 0.57 0.57 0.60 0.53 0.46 0.41 9.32%
P/EPS 2.97 2.52 2.84 3.26 2.35 3.38 3.19 -1.18%
EY 33.69 39.62 35.24 30.64 42.61 29.63 31.33 1.21%
DY 0.57 3.10 2.88 2.68 3.59 0.00 0.00 -
P/NAPS 0.40 0.36 0.34 0.36 0.29 0.25 0.22 10.47%

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