[GENTING] YoY Quarter Result on 30-Jun-2003 [#2]

Stock

[GENTING] GENTING BHD

Announcement Date

27-Aug-2003

Admission Sponsor

Sponsor

Financial Year

31-Dec-2003

Quarter

30-Jun-2003 [#2]

Profit Trend

QoQ- -42.93%

YoY- -46.11%

Quarter Report

2nd Grp Qtrly-Rept-2003.doc

Latest QR

Upcoming QR

GENTING's Result

GENTING's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Quarter Result
Revenue	1,396,776	1,272,311	1,187,777	1,016,715	869,828	752,305	818,050	9.32%
YoY %	9.78%	7.12%	16.82%	16.89%	15.62%	-8.04%	-	-
Horiz. %	170.74%	155.53%	145.20%	124.29%	106.33%	91.96%	100.00%	-
PBT	548,307	546,521	485,545	287,849	421,725	233,939	90,044	35.11%
YoY %	0.33%	12.56%	68.68%	-31.74%	80.27%	159.81%	-	-
Horiz. %	608.93%	606.95%	539.23%	319.68%	468.35%	259.81%	100.00%	-
Tax	-144,117	-155,168	-261,070	-176,220	-214,574	-157,177	-66,276	13.81%
YoY %	7.12%	40.56%	-48.15%	17.87%	-36.52%	-137.16%	-	-
Horiz. %	217.45%	234.12%	393.91%	265.89%	323.76%	237.16%	100.00%	-
NP	404,190	391,353	224,475	111,629	207,151	76,762	23,768	60.32%
YoY %	3.28%	74.34%	101.09%	-46.11%	169.86%	222.96%	-	-
Horiz. %	1,700.56%	1,646.55%	944.44%	469.66%	871.55%	322.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	272,056	256,560	224,475	111,629	207,151	76,762	23,768	50.09%
YoY %	6.04%	14.29%	101.09%	-46.11%	169.86%	222.96%	-	-
Horiz. %	1,144.63%	1,079.43%	944.44%	469.66%	871.55%	322.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.28%	28.39%	53.77%	61.22%	50.88%	67.19%	73.60%	-
YoY %	-7.43%	-47.20%	-12.17%	20.32%	-24.27%	-8.71%	-	-
Horiz. %	35.71%	38.57%	73.06%	83.18%	69.13%	91.29%	100.00%	-
Total Cost	992,586	880,958	963,302	905,086	662,677	675,543	794,282	3.78%
YoY %	12.67%	-8.55%	6.43%	36.58%	-1.90%	-14.95%	-	-
Horiz. %	124.97%	110.91%	121.28%	113.95%	83.43%	85.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,169,634	8,072,975	7,402,674	6,669,568	6,129,978	5,493,060	5,816,169	7.87%
YoY %	13.58%	9.05%	10.99%	8.80%	11.59%	-5.56%	-	-
Horiz. %	157.66%	138.80%	127.28%	114.67%	105.40%	94.44%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Dividend
Div	16,928	70,444	56,347	49,299	49,321	45,775	45,438	-15.16%
YoY %	-75.97%	25.02%	14.30%	-0.04%	7.75%	0.74%	-	-
Horiz. %	37.26%	155.03%	124.01%	108.50%	108.55%	100.74%	100.00%	-
Div Payout %	6.22%	27.46%	25.10%	44.16%	23.81%	59.63%	191.18%	-
YoY %	-77.35%	9.40%	-43.16%	85.47%	-60.07%	-68.81%	-	-
Horiz. %	3.25%	14.36%	13.13%	23.10%	12.45%	31.19%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Equity
Net Worth	9,169,634	8,072,975	7,402,674	6,669,568	6,129,978	5,493,060	5,816,169	7.87%
YoY %	13.58%	9.05%	10.99%	8.80%	11.59%	-5.56%	-	-
Horiz. %	157.66%	138.80%	127.28%	114.67%	105.40%	94.44%	100.00%	-
NOSH	705,356	704,448	704,345	704,283	704,595	704,238	699,058	0.14%
YoY %	0.13%	0.01%	0.01%	-0.04%	0.05%	0.74%	-	-
Horiz. %	100.90%	100.77%	100.76%	100.75%	100.79%	100.74%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	28.94%	30.76%	18.90%	10.98%	23.82%	10.20%	2.91%	-
YoY %	-5.92%	62.75%	72.13%	-53.90%	133.53%	250.52%	-	-
Horiz. %	994.50%	1,057.04%	649.48%	377.32%	818.56%	350.52%	100.00%	-
ROE	2.97%	3.18%	3.03%	1.67%	3.38%	1.40%	0.41%	-
YoY %	-6.60%	4.95%	81.44%	-50.59%	141.43%	241.46%	-	-
Horiz. %	724.39%	775.61%	739.02%	407.32%	824.39%	341.46%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	198.02	180.61	168.64	144.36	123.45	106.83	117.02	9.15%
YoY %	9.64%	7.10%	16.82%	16.94%	15.56%	-8.71%	-	-
Horiz. %	169.22%	154.34%	144.11%	123.36%	105.49%	91.29%	100.00%	-
EPS	7.71	36.42	31.87	15.85	29.40	10.90	3.40	14.61%
YoY %	-78.83%	14.28%	101.07%	-46.09%	169.72%	220.59%	-	-
Horiz. %	226.76%	1,071.18%	937.35%	466.18%	864.71%	320.59%	100.00%	-
DPS	2.40	10.00	8.00	7.00	7.00	6.50	6.50	-15.29%
YoY %	-76.00%	25.00%	14.29%	0.00%	7.69%	0.00%	-	-
Horiz. %	36.92%	153.85%	123.08%	107.69%	107.69%	100.00%	100.00%	-
NAPS	13.00	11.46	10.51	9.47	8.70	7.80	8.32	7.71%
YoY %	13.44%	9.04%	10.98%	8.85%	11.54%	-6.25%	-	-
Horiz. %	156.25%	137.74%	126.32%	113.82%	104.57%	93.75%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 704,283
RPS	36.26	33.03	30.84	26.39	22.58	19.53	21.24	9.31%
YoY %	9.78%	7.10%	16.86%	16.87%	15.62%	-8.05%	-	-
Horiz. %	170.72%	155.51%	145.20%	124.25%	106.31%	91.95%	100.00%	-
EPS	7.06	6.66	5.83	2.90	5.38	1.99	0.62	49.96%
YoY %	6.01%	14.24%	101.03%	-46.10%	170.35%	220.97%	-	-
Horiz. %	1,138.71%	1,074.19%	940.32%	467.74%	867.74%	320.97%	100.00%	-
DPS	0.44	1.83	1.46	1.28	1.28	1.19	1.18	-15.15%
YoY %	-75.96%	25.34%	14.06%	0.00%	7.56%	0.85%	-	-
Horiz. %	37.29%	155.08%	123.73%	108.47%	108.47%	100.85%	100.00%	-
NAPS	2.3805	2.0958	1.9218	1.7314	1.5914	1.426	1.5099	7.87%
YoY %	13.58%	9.05%	11.00%	8.80%	11.60%	-5.56%	-	-
Horiz. %	157.66%	138.80%	127.28%	114.67%	105.40%	94.44%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	30/06/00	-
Price	4.74	3.78	3.06	3.00	2.92	1.75	2.80	-
P/RPS	2.39	2.09	1.81	2.08	2.37	1.64	2.39	0.00%
YoY %	14.35%	15.47%	-12.98%	-12.24%	44.51%	-31.38%	-	-
Horiz. %	100.00%	87.45%	75.73%	87.03%	99.16%	68.62%	100.00%	-
P/EPS	12.29	10.38	9.60	18.93	9.93	16.06	82.35	-27.15%
YoY %	18.40%	8.13%	-49.29%	90.63%	-38.17%	-80.50%	-	-
Horiz. %	14.92%	12.60%	11.66%	22.99%	12.06%	19.50%	100.00%	-
EY	8.14	9.63	10.42	5.28	10.07	6.23	1.21	37.37%
YoY %	-15.47%	-7.58%	97.35%	-47.57%	61.64%	414.88%	-	-
Horiz. %	672.73%	795.87%	861.16%	436.36%	832.23%	514.88%	100.00%	-
DY	0.51	2.65	2.61	2.33	2.40	3.71	2.32	-22.30%
YoY %	-80.75%	1.53%	12.02%	-2.92%	-35.31%	59.91%	-	-
Horiz. %	21.98%	114.22%	112.50%	100.43%	103.45%	159.91%	100.00%	-
P/NAPS	0.36	0.33	0.29	0.32	0.34	0.22	0.34	0.95%
YoY %	9.09%	13.79%	-9.38%	-5.88%	54.55%	-35.29%	-	-
Horiz. %	105.88%	97.06%	85.29%	94.12%	100.00%	64.71%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	30/08/06	26/08/05	25/08/04	27/08/03	29/08/02	28/08/01	24/08/00	-
Price	4.92	3.88	2.98	3.06	2.84	2.04	2.30	-
P/RPS	2.48	2.15	1.77	2.12	2.30	1.91	1.97	3.90%
YoY %	15.35%	21.47%	-16.51%	-7.83%	20.42%	-3.05%	-	-
Horiz. %	125.89%	109.14%	89.85%	107.61%	116.75%	96.95%	100.00%	-
P/EPS	12.76	10.65	9.35	19.31	9.66	18.72	67.65	-24.26%
YoY %	19.81%	13.90%	-51.58%	99.90%	-48.40%	-72.33%	-	-
Horiz. %	18.86%	15.74%	13.82%	28.54%	14.28%	27.67%	100.00%	-
EY	7.84	9.39	10.69	5.18	10.35	5.34	1.48	32.01%
YoY %	-16.51%	-12.16%	106.37%	-49.95%	93.82%	260.81%	-	-
Horiz. %	529.73%	634.46%	722.30%	350.00%	699.32%	360.81%	100.00%	-
DY	0.49	2.58	2.68	2.29	2.46	3.19	2.83	-25.33%
YoY %	-81.01%	-3.73%	17.03%	-6.91%	-22.88%	12.72%	-	-
Horiz. %	17.31%	91.17%	94.70%	80.92%	86.93%	112.72%	100.00%	-
P/NAPS	0.38	0.34	0.28	0.32	0.33	0.26	0.28	5.21%
YoY %	11.76%	21.43%	-12.50%	-3.03%	26.92%	-7.14%	-	-
Horiz. %	135.71%	121.43%	100.00%	114.29%	117.86%	92.86%	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