[GENTING] YoY TTM 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- 15.23%
YoY- 25.66%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 7,798,642 5,563,626 4,856,994 4,550,260 3,766,372 3,353,132 3,371,747 14.99%
PBT 3,783,662 2,441,419 1,853,121 1,833,082 1,462,450 1,423,683 -300,294 -
Tax -889,329 -509,741 -743,302 -979,067 -782,831 -731,610 586,972 -
NP 2,894,333 1,931,678 1,109,819 854,015 679,619 692,073 286,678 46.98%
-
NP to SH 2,123,908 1,332,068 975,026 854,015 679,619 692,073 -261,541 -
-
Tax Rate 23.50% 20.88% 40.11% 53.41% 53.53% 51.39% - -
Total Cost 4,904,309 3,631,948 3,747,175 3,696,245 3,086,753 2,661,059 3,085,069 8.02%
-
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%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 128,191 150,887 183,143 158,480 144,390 137,340 133,856 -0.71%
Div Payout % 6.04% 11.33% 18.78% 18.56% 21.25% 19.84% 0.00% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
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%
NOSH 3,695,517 705,356 704,448 704,345 704,283 704,595 704,238 31.80%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 37.11% 34.72% 22.85% 18.77% 18.04% 20.64% 8.50% -
ROE 17.21% 14.53% 12.08% 11.54% 10.19% 11.29% -4.76% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 211.03 788.77 689.48 646.03 534.78 475.89 478.78 -12.75%
EPS 57.47 188.85 138.41 121.25 96.50 98.22 -37.14 -
DPS 3.47 21.40 26.00 22.50 20.50 19.50 19.00 -24.66%
NAPS 3.34 13.00 11.46 10.51 9.47 8.70 7.80 -13.17%
Adjusted Per Share Value based on latest NOSH - 704,345
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 202.46 144.43 126.09 118.13 97.78 87.05 87.53 14.99%
EPS 55.14 34.58 25.31 22.17 17.64 17.97 -6.79 -
DPS 3.33 3.92 4.75 4.11 3.75 3.57 3.47 -0.68%
NAPS 3.2043 2.3805 2.0958 1.9218 1.7314 1.5914 1.426 14.43%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
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 3.91 0.60 0.55 0.47 0.56 0.61 0.37 48.11%
P/EPS 14.35 2.51 2.73 2.52 3.11 2.97 -4.71 -
EY 6.97 39.84 36.62 39.62 32.17 33.64 -21.22 -
DY 0.42 4.51 6.88 7.35 6.83 6.68 10.86 -41.83%
P/NAPS 2.47 0.36 0.33 0.29 0.32 0.34 0.22 49.61%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
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 3.44 0.62 0.56 0.46 0.57 0.60 0.43 41.39%
P/EPS 12.61 2.61 2.80 2.46 3.17 2.89 -5.49 -
EY 7.93 38.38 35.67 40.69 31.54 34.59 -18.20 -
DY 0.48 4.35 6.70 7.55 6.70 6.87 9.31 -38.97%
P/NAPS 2.17 0.38 0.34 0.28 0.32 0.33 0.26 42.40%

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