[GENTING] YoY Cumulative 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- 100.68%

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
Cumulative Result
Revenue	4,010,444	2,630,430	2,520,945	2,310,961	1,997,770	1,766,084	1,561,328	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	2,119,215	1,039,426	1,032,329	957,033	686,182	783,248	394,207	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	-596,630	-168,683	-281,586	-509,604	-378,957	-396,690	-248,506	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	1,522,585	870,743	750,743	447,429	307,225	386,558	145,701	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	1,199,197	579,533	494,412	447,429	307,225	386,558	145,701	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	2,487,859	1,759,687	1,770,202	1,863,532	1,690,545	1,379,526	1,415,627	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	99,779	16,928	70,449	56,351	49,302	49,287	45,751	13.87%
YoY %	489.43%	-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	9.72%	6.32%	6.12%	6.04%	4.61%	6.31%	2.65%	-
YoY %	53.80%	3.27%	1.32%	31.02%	-26.94%	138.11%	-	-
Horiz. %	366.79%	238.49%	230.94%	227.92%	173.96%	238.11%	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	108.52	372.91	357.84	328.08	283.64	250.82	221.82	-11.22%
YoY %	-70.90%	4.21%	9.07%	15.67%	13.09%	13.07%	-	-
Horiz. %	48.92%	168.11%	161.32%	147.90%	127.87%	113.07%	100.00%	-
EPS	32.45	16.43	70.18	63.52	43.62	54.90	20.70	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	2.70	2.40	10.00	8.00	7.00	7.00	6.50	-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	103.44	67.85	65.02	59.61	51.53	45.55	40.27	17.01%
YoY %	52.45%	4.35%	9.08%	15.68%	13.13%	13.11%	-	-
Horiz. %	256.87%	168.49%	161.46%	148.03%	127.96%	113.11%	100.00%	-
EPS	30.93	14.95	12.75	11.54	7.92	9.97	3.76	42.05%
YoY %	106.89%	17.25%	10.49%	45.71%	-20.56%	165.16%	-	-
Horiz. %	822.61%	397.61%	339.10%	306.91%	210.64%	265.16%	100.00%	-
DPS	2.57	0.44	1.82	1.45	1.27	1.27	1.18	13.84%
YoY %	484.09%	-75.82%	25.52%	14.17%	0.00%	7.63%	-	-
Horiz. %	217.80%	37.29%	154.24%	122.88%	107.63%	107.63%	100.00%	-
NAPS	3.1837	2.3652	2.0825	1.9096	1.7204	1.5801	1.4161	14.44%
YoY %	34.61%	13.58%	9.05%	11.00%	8.88%	11.58%	-	-
Horiz. %	224.82%	167.02%	147.06%	134.85%	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
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	7.60	1.27	1.06	0.93	1.06	1.16	0.79	45.81%
YoY %	498.43%	19.81%	13.98%	-12.26%	-8.62%	46.84%	-	-
Horiz. %	962.03%	160.76%	134.18%	117.72%	134.18%	146.84%	100.00%	-
P/EPS	25.42	5.77	5.39	4.82	6.88	5.32	8.45	20.13%
YoY %	340.55%	7.05%	11.83%	-29.94%	29.32%	-37.04%	-	-
Horiz. %	300.83%	68.28%	63.79%	57.04%	81.42%	62.96%	100.00%	-
EY	3.93	17.33	18.57	20.76	14.54	18.80	11.83	-16.77%
YoY %	-77.32%	-6.68%	-10.55%	42.78%	-22.66%	58.92%	-	-
Horiz. %	33.22%	146.49%	156.97%	175.49%	122.91%	158.92%	100.00%	-
DY	0.33	0.51	2.65	2.61	2.33	2.40	3.71	-33.17%
YoY %	-35.29%	-80.75%	1.53%	12.02%	-2.92%	-35.31%	-	-
Horiz. %	8.89%	13.75%	71.43%	70.35%	62.80%	64.69%	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	6.68	1.32	1.08	0.91	1.08	1.13	0.92	39.13%
YoY %	406.06%	22.22%	18.68%	-15.74%	-4.42%	22.83%	-	-
Horiz. %	726.09%	143.48%	117.39%	98.91%	117.39%	122.83%	100.00%	-
P/EPS	22.34	5.99	5.53	4.69	7.02	5.17	9.86	14.59%
YoY %	272.95%	8.32%	17.91%	-33.19%	35.78%	-47.57%	-	-
Horiz. %	226.57%	60.75%	56.09%	47.57%	71.20%	52.43%	100.00%	-
EY	4.48	16.70	18.09	21.32	14.25	19.33	10.15	-12.73%
YoY %	-73.17%	-7.68%	-15.15%	49.61%	-26.28%	90.44%	-	-
Horiz. %	44.14%	164.53%	178.23%	210.05%	140.39%	190.44%	100.00%	-
DY	0.37	0.49	2.58	2.68	2.29	2.46	3.19	-30.15%
YoY %	-24.49%	-81.01%	-3.73%	17.03%	-6.91%	-22.88%	-	-
Horiz. %	11.60%	15.36%	80.88%	84.01%	71.79%	77.12%	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