[GENTING] YoY Annualized 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- 24.94%
YoY- 13.99%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 8,118,544 4,934,616 4,994,536 4,492,736 3,924,220 3,585,024 3,236,092 16.55%
PBT 4,811,352 1,964,476 1,943,232 1,885,952 1,593,332 1,446,092 641,072 39.90%
Tax -1,604,404 -98,264 -991,824 -994,136 -810,948 -728,464 -365,316 27.95%
NP 3,206,948 1,866,212 951,408 891,816 782,384 717,628 275,756 50.49%
-
NP to SH 2,626,780 1,229,908 951,408 891,816 782,384 717,628 275,756 45.57%
-
Tax Rate 33.35% 5.00% 51.04% 52.71% 50.90% 50.37% 56.99% -
Total Cost 4,911,596 3,068,404 4,043,128 3,600,920 3,141,836 2,867,396 2,960,336 8.80%
-
Net Worth 11,855,966 9,169,995 8,052,868 7,269,779 6,620,822 5,973,197 5,437,739 13.86%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 11,855,966 9,169,995 8,052,868 7,269,779 6,620,822 5,973,197 5,437,739 13.86%
NOSH 3,693,447 705,384 704,537 704,436 704,342 703,556 703,459 31.81%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 39.50% 37.82% 19.05% 19.85% 19.94% 20.02% 8.52% -
ROE 22.16% 13.41% 11.81% 12.27% 11.82% 12.01% 5.07% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 219.81 699.56 708.91 637.78 557.15 509.56 460.03 -11.57%
EPS 71.12 34.88 135.04 126.60 111.08 102.00 39.20 10.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.21 13.00 11.43 10.32 9.40 8.49 7.73 -13.61%
Adjusted Per Share Value based on latest NOSH - 704,436
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 210.76 128.10 129.66 116.63 101.87 93.07 84.01 16.55%
EPS 68.19 31.93 24.70 23.15 20.31 18.63 7.16 45.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0779 2.3806 2.0906 1.8873 1.7188 1.5507 1.4117 13.86%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 7.95 4.76 3.46 3.38 2.58 2.78 1.84 -
P/RPS 3.62 0.68 0.49 0.53 0.46 0.55 0.40 44.33%
P/EPS 11.18 2.73 2.56 2.67 2.32 2.73 4.69 15.57%
EY 8.95 36.63 39.03 37.46 43.05 36.69 21.30 -13.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.48 0.37 0.30 0.33 0.27 0.33 0.24 47.55%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 24/05/07 31/05/06 27/05/05 25/05/04 28/05/03 30/05/02 29/05/01 -
Price 7.80 4.50 3.64 2.90 2.68 3.12 1.76 -
P/RPS 3.55 0.64 0.51 0.45 0.48 0.61 0.38 45.09%
P/EPS 10.97 2.58 2.70 2.29 2.41 3.06 4.49 16.04%
EY 9.12 38.75 37.10 43.66 41.45 32.69 22.27 -13.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 0.35 0.32 0.28 0.29 0.37 0.23 48.10%

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