[GENTING] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[GENTING] GENTING BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 53.94%
YoY- 22.29%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 6,234,237 4,215,320 3,989,657 3,453,001 3,082,195 2,609,772 2,290,389 18.15%
PBT 2,484,904 1,781,905 1,808,753 1,458,771 1,199,837 1,199,251 731,232 22.60%
Tax -683,931 -266,237 -452,037 -770,002 -636,619 -614,157 -421,234 8.40%
NP 1,800,973 1,515,668 1,356,716 688,769 563,218 585,094 309,998 34.06%
-
NP to SH 1,474,423 998,210 900,276 688,769 563,218 585,094 309,998 29.66%
-
Tax Rate 27.52% 14.94% 24.99% 52.78% 53.06% 51.21% 57.61% -
Total Cost 4,433,264 2,699,652 2,632,941 2,764,232 2,518,977 2,024,678 1,980,391 14.36%
-
Net Worth 12,970,487 9,875,585 8,405,300 7,606,815 6,888,784 6,295,834 5,657,463 14.82%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 99,772 16,929 70,455 56,346 49,306 49,296 - -
Div Payout % 6.77% 1.70% 7.83% 8.18% 8.75% 8.43% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 12,970,487 9,875,585 8,405,300 7,606,815 6,888,784 6,295,834 5,657,463 14.82%
NOSH 3,695,295 705,398 704,551 704,334 704,374 704,232 704,540 31.79%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 28.89% 35.96% 34.01% 19.95% 18.27% 22.42% 13.53% -
ROE 11.37% 10.11% 10.71% 9.05% 8.18% 9.29% 5.48% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 168.71 597.58 566.27 490.25 437.58 370.58 325.09 -10.35%
EPS 39.90 28.30 127.78 97.79 79.96 83.07 44.00 -1.61%
DPS 2.70 2.40 10.00 8.00 7.00 7.00 0.00 -
NAPS 3.51 14.00 11.93 10.80 9.78 8.94 8.03 -12.87%
Adjusted Per Share Value based on latest NOSH - 704,436
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 161.84 109.43 103.57 89.64 80.02 67.75 59.46 18.15%
EPS 38.28 25.91 23.37 17.88 14.62 15.19 8.05 29.66%
DPS 2.59 0.44 1.83 1.46 1.28 1.28 0.00 -
NAPS 3.3672 2.5637 2.1821 1.9748 1.7884 1.6344 1.4687 14.82%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 8.05 4.82 4.28 3.38 3.00 2.60 1.78 -
P/RPS 4.77 0.81 0.76 0.69 0.69 0.70 0.55 43.31%
P/EPS 20.18 3.41 3.35 3.46 3.75 3.13 4.05 30.67%
EY 4.96 29.36 29.86 28.93 26.65 31.95 24.72 -23.47%
DY 0.34 0.50 2.34 2.37 2.33 2.69 0.00 -
P/NAPS 2.29 0.34 0.36 0.31 0.31 0.29 0.22 47.73%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 22/11/07 23/11/06 25/11/05 30/11/04 20/11/03 27/11/02 28/11/01 -
Price 7.50 5.60 4.30 3.70 3.48 2.60 1.98 -
P/RPS 4.45 0.94 0.76 0.75 0.80 0.70 0.61 39.24%
P/EPS 18.80 3.96 3.37 3.78 4.35 3.13 4.50 26.89%
EY 5.32 25.27 29.72 26.43 22.98 31.95 22.22 -21.19%
DY 0.36 0.43 2.33 2.16 2.01 2.69 0.00 -
P/NAPS 2.14 0.40 0.36 0.34 0.36 0.29 0.25 43.00%

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
Post a Comment