[GENTING] YoY TTM Result on 30-Sep-2002 [#3]

Stock
[GENTING] GENTING BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 5.3%
YoY- 405.91%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 5,183,666 4,607,875 4,007,109 3,467,759 3,275,665 3,049,069 11.19%
PBT 2,127,807 1,821,165 1,560,102 1,502,661 -227,527 1,005,866 16.15%
Tax -653,355 -981,803 -825,454 -773,921 537,525 -427,949 8.82%
NP 1,474,452 839,362 734,648 728,740 309,998 577,917 20.58%
-
NP to SH 1,139,550 839,362 734,648 728,740 -238,221 577,917 14.53%
-
Tax Rate 30.71% 53.91% 52.91% 51.50% - 42.55% -
Total Cost 3,709,214 3,768,513 3,272,461 2,739,019 2,965,667 2,471,152 8.45%
-
Net Worth 8,404,717 7,607,916 6,887,514 6,297,871 5,662,252 5,998,571 6.97%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 183,143 158,480 144,390 137,340 133,856 133,414 6.53%
Div Payout % 16.07% 18.88% 19.65% 18.85% 0.00% 23.09% -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 8,404,717 7,607,916 6,887,514 6,297,871 5,662,252 5,998,571 6.97%
NOSH 704,502 704,436 704,244 704,459 705,137 704,885 -0.01%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 28.44% 18.22% 18.33% 21.01% 9.46% 18.95% -
ROE 13.56% 11.03% 10.67% 11.57% -4.21% 9.63% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 735.79 654.12 568.99 492.26 464.54 432.56 11.20%
EPS 161.75 119.15 104.32 103.45 -33.78 81.99 14.54%
DPS 26.00 22.50 20.50 19.50 19.00 19.00 6.47%
NAPS 11.93 10.80 9.78 8.94 8.03 8.51 6.98%
Adjusted Per Share Value based on latest NOSH - 704,459
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 133.71 118.85 103.36 89.45 84.49 78.65 11.19%
EPS 29.39 21.65 18.95 18.80 -6.14 14.91 14.52%
DPS 4.72 4.09 3.72 3.54 3.45 3.44 6.52%
NAPS 2.1679 1.9624 1.7766 1.6245 1.4605 1.5473 6.97%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 4.28 3.38 3.00 2.60 1.78 1.94 -
P/RPS 0.58 0.52 0.53 0.53 0.38 0.45 5.20%
P/EPS 2.65 2.84 2.88 2.51 -5.27 2.37 2.25%
EY 37.79 35.25 34.77 39.79 -18.98 42.26 -2.20%
DY 6.07 6.66 6.83 7.50 10.67 9.79 -9.11%
P/NAPS 0.36 0.31 0.31 0.29 0.22 0.23 9.36%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 25/11/05 30/11/04 20/11/03 27/11/02 28/11/01 29/11/00 -
Price 4.30 3.70 3.48 2.60 1.98 1.83 -
P/RPS 0.58 0.57 0.61 0.53 0.43 0.42 6.66%
P/EPS 2.66 3.11 3.34 2.51 -5.86 2.23 3.58%
EY 37.62 32.20 29.98 39.79 -17.06 44.80 -3.43%
DY 6.05 6.08 5.89 7.50 9.60 10.38 -10.22%
P/NAPS 0.36 0.34 0.36 0.29 0.25 0.22 10.34%

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