[GENTING] YoY 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- 0.68%

YoY- 101.09%

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
Quarter Result
Revenue	1,980,808	1,396,776	1,272,311	1,187,777	1,016,715	869,828	752,305	17.50%
YoY %	41.81%	9.78%	7.12%	16.82%	16.89%	15.62%	-	-
Horiz. %	263.30%	185.67%	169.12%	157.89%	135.15%	115.62%	100.00%	-
PBT	916,377	548,307	546,521	485,545	287,849	421,725	233,939	25.54%
YoY %	67.13%	0.33%	12.56%	68.68%	-31.74%	80.27%	-	-
Horiz. %	391.72%	234.38%	233.62%	207.55%	123.04%	180.27%	100.00%	-
Tax	-195,529	-144,117	-155,168	-261,070	-176,220	-214,574	-157,177	3.70%
YoY %	-35.67%	7.12%	40.56%	-48.15%	17.87%	-36.52%	-	-
Horiz. %	124.40%	91.69%	98.72%	166.10%	112.12%	136.52%	100.00%	-
NP	720,848	404,190	391,353	224,475	111,629	207,151	76,762	45.22%
YoY %	78.34%	3.28%	74.34%	101.09%	-46.11%	169.86%	-	-
Horiz. %	939.07%	526.55%	509.83%	292.43%	145.42%	269.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	542,502	272,056	256,560	224,475	111,629	207,151	76,762	38.50%
YoY %	99.41%	6.04%	14.29%	101.09%	-46.11%	169.86%	-	-
Horiz. %	706.73%	354.41%	334.23%	292.43%	145.42%	269.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.34%	26.28%	28.39%	53.77%	61.22%	50.88%	67.19%	-
YoY %	-18.80%	-7.43%	-47.20%	-12.17%	20.32%	-24.27%	-	-
Horiz. %	31.76%	39.11%	42.25%	80.03%	91.11%	75.73%	100.00%	-
Total Cost	1,259,960	992,586	880,958	963,302	905,086	662,677	675,543	10.94%
YoY %	26.94%	12.67%	-8.55%	6.43%	36.58%	-1.90%	-	-
Horiz. %	186.51%	146.93%	130.41%	142.60%	133.98%	98.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	12,343,028	9,169,634	8,072,975	7,402,674	6,669,568	6,129,978	5,493,060	14.43%
YoY %	34.61%	13.58%	9.05%	10.99%	8.80%	11.59%	-	-
Horiz. %	224.70%	166.93%	146.97%	134.76%	121.42%	111.59%	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	99,778	16,928	70,444	56,347	49,299	49,321	45,775	13.86%
YoY %	489.43%	-75.97%	25.02%	14.30%	-0.04%	7.75%	-	-
Horiz. %	217.97%	36.98%	153.89%	123.10%	107.70%	107.75%	100.00%	-
Div Payout %	18.39%	6.22%	27.46%	25.10%	44.16%	23.81%	59.63%	-
YoY %	195.66%	-77.35%	9.40%	-43.16%	85.47%	-60.07%	-	-
Horiz. %	30.84%	10.43%	46.05%	42.09%	74.06%	39.93%	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	12,343,028	9,169,634	8,072,975	7,402,674	6,669,568	6,129,978	5,493,060	14.43%
YoY %	34.61%	13.58%	9.05%	10.99%	8.80%	11.59%	-	-
Horiz. %	224.70%	166.93%	146.97%	134.76%	121.42%	111.59%	100.00%	-
NOSH	3,695,517	705,356	704,448	704,345	704,283	704,595	704,238	31.80%
YoY %	423.92%	0.13%	0.01%	0.01%	-0.04%	0.05%	-	-
Horiz. %	524.75%	100.16%	100.03%	100.02%	100.01%	100.05%	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	36.39%	28.94%	30.76%	18.90%	10.98%	23.82%	10.20%	-
YoY %	25.74%	-5.92%	62.75%	72.13%	-53.90%	133.53%	-	-
Horiz. %	356.76%	283.73%	301.57%	185.29%	107.65%	233.53%	100.00%	-
ROE	4.40%	2.97%	3.18%	3.03%	1.67%	3.38%	1.40%	-
YoY %	48.15%	-6.60%	4.95%	81.44%	-50.59%	141.43%	-	-
Horiz. %	314.29%	212.14%	227.14%	216.43%	119.29%	241.43%	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	53.60	198.02	180.61	168.64	144.36	123.45	106.83	-10.85%
YoY %	-72.93%	9.64%	7.10%	16.82%	16.94%	15.56%	-	-
Horiz. %	50.17%	185.36%	169.06%	157.86%	135.13%	115.56%	100.00%	-
EPS	14.68	7.71	36.42	31.87	15.85	29.40	10.90	5.08%
YoY %	90.40%	-78.83%	14.28%	101.07%	-46.09%	169.72%	-	-
Horiz. %	134.68%	70.73%	334.13%	292.39%	145.41%	269.72%	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	51.09	36.03	32.82	30.64	26.22	22.44	19.40	17.50%
YoY %	41.80%	9.78%	7.11%	16.86%	16.84%	15.67%	-	-
Horiz. %	263.35%	185.72%	169.18%	157.94%	135.15%	115.67%	100.00%	-
EPS	13.99	7.02	6.62	5.79	2.88	5.34	1.98	38.50%
YoY %	99.29%	6.04%	14.34%	101.04%	-46.07%	169.70%	-	-
Horiz. %	706.57%	354.55%	334.34%	292.42%	145.45%	269.70%	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	2.0823	1.9094	1.7203	1.5812	1.4169	14.43%
YoY %	34.61%	13.59%	9.06%	10.99%	8.80%	11.60%	-	-
Horiz. %	224.69%	166.93%	146.96%	134.76%	121.41%	111.60%	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	15.39	2.39	2.09	1.81	2.08	2.37	1.64	45.20%
YoY %	543.93%	14.35%	15.47%	-12.98%	-12.24%	44.51%	-	-
Horiz. %	938.41%	145.73%	127.44%	110.37%	126.83%	144.51%	100.00%	-
P/EPS	56.20	12.29	10.38	9.60	18.93	9.93	16.06	23.20%
YoY %	357.28%	18.40%	8.13%	-49.29%	90.63%	-38.17%	-	-
Horiz. %	349.94%	76.53%	64.63%	59.78%	117.87%	61.83%	100.00%	-
EY	1.78	8.14	9.63	10.42	5.28	10.07	6.23	-18.83%
YoY %	-78.13%	-15.47%	-7.58%	97.35%	-47.57%	61.64%	-	-
Horiz. %	28.57%	130.66%	154.57%	167.26%	84.75%	161.64%	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	13.53	2.48	2.15	1.77	2.12	2.30	1.91	38.56%
YoY %	445.56%	15.35%	21.47%	-16.51%	-7.83%	20.42%	-	-
Horiz. %	708.38%	129.84%	112.57%	92.67%	110.99%	120.42%	100.00%	-
P/EPS	49.39	12.76	10.65	9.35	19.31	9.66	18.72	17.54%
YoY %	287.07%	19.81%	13.90%	-51.58%	99.90%	-48.40%	-	-
Horiz. %	263.84%	68.16%	56.89%	49.95%	103.15%	51.60%	100.00%	-
EY	2.02	7.84	9.39	10.69	5.18	10.35	5.34	-14.95%
YoY %	-74.23%	-16.51%	-12.16%	106.37%	-49.95%	93.82%	-	-
Horiz. %	37.83%	146.82%	175.84%	200.19%	97.00%	193.82%	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