[GENTING] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[GENTING] GENTING BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -41.17%
YoY- -12.15%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 2,203,308 1,464,484 1,194,009 1,154,874 924,914 857,987 985,276 14.34%
PBT 921,968 625,569 319,054 362,394 360,265 303,410 -958,759 -
Tax -195,145 -170,607 -79,780 -211,801 -188,835 -159,764 958,759 -
NP 726,823 454,962 239,274 150,593 171,430 143,646 0 -
-
NP to SH 506,034 346,671 239,274 150,593 171,430 143,646 -548,219 -
-
Tax Rate 21.17% 27.27% 25.01% 58.44% 52.42% 52.66% - -
Total Cost 1,476,485 1,009,522 954,735 1,004,281 753,484 714,341 985,276 6.97%
-
Net Worth 10,654,843 13,861,200 7,853,708 7,043,639 6,473,231 5,731,757 5,383,538 12.04%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 28,412 133,958 112,698 102,132 95,091 88,018 88,081 -17.17%
Div Payout % 5.61% 38.64% 47.10% 67.82% 55.47% 61.27% 0.00% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 10,654,843 13,861,200 7,853,708 7,043,639 6,473,231 5,731,757 5,383,538 12.04%
NOSH 710,322 705,045 704,368 704,363 704,377 704,147 704,651 0.13%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 32.99% 31.07% 20.04% 13.04% 18.53% 16.74% 0.00% -
ROE 4.75% 2.50% 3.05% 2.14% 2.65% 2.51% -10.18% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 310.18 207.71 169.51 163.96 131.31 121.85 139.82 14.19%
EPS 14.25 49.17 33.97 21.38 24.34 20.40 -77.80 -
DPS 4.00 19.00 16.00 14.50 13.50 12.50 12.50 -17.28%
NAPS 15.00 19.66 11.15 10.00 9.19 8.14 7.64 11.89%
Adjusted Per Share Value based on latest NOSH - 704,363
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 57.20 38.02 31.00 29.98 24.01 22.27 25.58 14.34%
EPS 13.14 9.00 6.21 3.91 4.45 3.73 -14.23 -
DPS 0.74 3.48 2.93 2.65 2.47 2.28 2.29 -17.15%
NAPS 2.766 3.5984 2.0389 1.8286 1.6805 1.488 1.3976 12.04%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 6.60 4.28 3.80 3.32 2.68 2.10 1.88 -
P/RPS 2.13 2.06 2.24 2.02 2.04 1.72 1.34 8.02%
P/EPS 9.26 8.70 11.19 15.53 11.01 10.29 -2.42 -
EY 10.79 11.49 8.94 6.44 9.08 9.71 -41.38 -
DY 0.61 4.44 4.21 4.37 5.04 5.95 6.65 -32.83%
P/NAPS 0.44 0.22 0.34 0.33 0.29 0.26 0.25 9.87%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 22/02/06 25/02/05 26/02/04 28/02/03 27/02/02 28/02/01 -
Price 7.10 4.60 3.82 3.88 2.80 2.30 2.06 -
P/RPS 2.29 2.21 2.25 2.37 2.13 1.89 1.47 7.66%
P/EPS 9.97 9.36 11.25 18.15 11.50 11.27 -2.65 -
EY 10.03 10.69 8.89 5.51 8.69 8.87 -37.77 -
DY 0.56 4.13 4.19 3.74 4.82 5.43 6.07 -32.76%
P/NAPS 0.47 0.23 0.34 0.39 0.30 0.28 0.27 9.67%

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