[GENTING] YoY Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[GENTING] GENTING BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -74.15%
YoY- 9.02%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 1,233,654 1,248,634 1,123,184 981,055 896,256 809,023 710,142 9.63%
PBT 491,119 485,808 471,488 398,333 361,523 160,268 281,758 9.69%
Tax -24,566 -247,956 -248,534 -202,737 -182,116 -91,329 -143,775 -25.49%
NP 466,553 237,852 222,954 195,596 179,407 68,939 137,983 22.50%
-
NP to SH 307,477 237,852 222,954 195,596 179,407 68,939 137,983 14.28%
-
Tax Rate 5.00% 51.04% 52.71% 50.90% 50.37% 56.99% 51.03% -
Total Cost 767,101 1,010,782 900,230 785,459 716,849 740,084 572,159 5.00%
-
Net Worth 9,169,995 8,052,868 7,269,779 6,620,822 5,973,197 5,437,739 5,920,596 7.56%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 9,169,995 8,052,868 7,269,779 6,620,822 5,973,197 5,437,739 5,920,596 7.56%
NOSH 705,384 704,537 704,436 704,342 703,556 703,459 703,994 0.03%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 37.82% 19.05% 19.85% 19.94% 20.02% 8.52% 19.43% -
ROE 3.35% 2.95% 3.07% 2.95% 3.00% 1.27% 2.33% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 174.89 177.23 159.44 139.29 127.39 115.01 100.87 9.60%
EPS 8.72 33.76 31.65 27.77 25.50 9.80 19.60 -12.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 13.00 11.43 10.32 9.40 8.49 7.73 8.41 7.52%
Adjusted Per Share Value based on latest NOSH - 704,342
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 31.82 32.21 28.97 25.31 23.12 20.87 18.32 9.63%
EPS 7.93 6.14 5.75 5.05 4.63 1.78 3.56 14.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3653 2.0771 1.8752 1.7078 1.5407 1.4026 1.5271 7.56%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 4.76 3.46 3.38 2.58 2.78 1.84 3.16 -
P/RPS 2.72 1.95 2.12 1.85 2.18 1.60 3.13 -2.31%
P/EPS 10.92 10.25 10.68 9.29 10.90 18.78 16.12 -6.28%
EY 9.16 9.76 9.36 10.76 9.17 5.33 6.20 6.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.30 0.33 0.27 0.33 0.24 0.38 -0.44%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/05/06 27/05/05 25/05/04 28/05/03 30/05/02 29/05/01 25/05/00 -
Price 4.50 3.64 2.90 2.68 3.12 1.76 2.98 -
P/RPS 2.57 2.05 1.82 1.92 2.45 1.53 2.95 -2.27%
P/EPS 10.32 10.78 9.16 9.65 12.24 17.96 15.20 -6.24%
EY 9.69 9.27 10.91 10.36 8.17 5.57 6.58 6.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.32 0.28 0.29 0.37 0.23 0.35 0.00%

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