[GENTING] YoY TTM Result on 30-Sep-2003 [#3]

Stock

[GENTING] GENTING BHD

Announcement Date

20-Nov-2003

Admission Sponsor

Sponsor

Financial Year

31-Dec-2003

Quarter

30-Sep-2003 [#3]

Profit Trend

QoQ- 8.1%

YoY- 0.81%

Quarter Report

3rd Grp Qtrly-Rept-2003.doc

Latest QR

Upcoming QR

GENTING's Result

GENTING's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
TTM Result
Revenue	5,679,804	5,183,666	4,607,875	4,007,109	3,467,759	3,275,665	3,049,069	10.91%
YoY %	9.57%	12.50%	14.99%	15.55%	5.86%	7.43%	-	-
Horiz. %	186.28%	170.01%	151.12%	131.42%	113.73%	107.43%	100.00%	-
PBT	2,407,474	2,127,807	1,821,165	1,560,102	1,502,661	-227,527	1,005,866	15.64%
YoY %	13.14%	16.84%	16.73%	3.82%	760.43%	-122.62%	-	-
Horiz. %	239.34%	211.54%	181.05%	155.10%	149.39%	-22.62%	100.00%	-
Tax	-436,844	-653,355	-981,803	-825,454	-773,921	537,525	-427,949	0.34%
YoY %	33.14%	33.45%	-18.94%	-6.66%	-243.98%	225.60%	-	-
Horiz. %	102.08%	152.67%	229.42%	192.89%	180.84%	-125.60%	100.00%	-
NP	1,970,630	1,474,452	839,362	734,648	728,740	309,998	577,917	22.67%
YoY %	33.65%	75.66%	14.25%	0.81%	135.08%	-46.36%	-	-
Horiz. %	340.99%	255.13%	145.24%	127.12%	126.10%	53.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,344,881	1,139,550	839,362	734,648	728,740	-238,221	577,917	15.10%
YoY %	18.02%	35.76%	14.25%	0.81%	405.91%	-141.22%	-	-
Horiz. %	232.71%	197.18%	145.24%	127.12%	126.10%	-41.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.15%	30.71%	53.91%	52.91%	51.50%	-	42.55%	-
YoY %	-40.90%	-43.03%	1.89%	2.74%	0.00%	-	-	-
Horiz. %	42.66%	72.17%	126.70%	124.35%	121.03%	-	100.00%	-
Total Cost	3,709,174	3,709,214	3,768,513	3,272,461	2,739,019	2,965,667	2,471,152	6.99%
YoY %	-0.00%	-1.57%	15.16%	19.48%	-7.64%	20.01%	-	-
Horiz. %	150.10%	150.10%	152.50%	132.43%	110.84%	120.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,876,121	8,404,717	7,607,916	6,887,514	6,297,871	5,662,252	5,998,571	8.66%
YoY %	17.51%	10.47%	10.46%	9.36%	11.23%	-5.61%	-	-
Horiz. %	164.64%	140.11%	126.83%	114.82%	104.99%	94.39%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Dividend
Div	150,887	183,143	158,480	144,390	137,340	133,856	133,414	2.07%
YoY %	-17.61%	15.56%	9.76%	5.13%	2.60%	0.33%	-	-
Horiz. %	113.10%	137.27%	118.79%	108.23%	102.94%	100.33%	100.00%	-
Div Payout %	11.22%	16.07%	18.88%	19.65%	18.85%	0.00%	23.09%	-
YoY %	-30.18%	-14.88%	-3.92%	4.24%	0.00%	0.00%	-	-
Horiz. %	48.59%	69.60%	81.77%	85.10%	81.64%	0.00%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Equity
Net Worth	9,876,121	8,404,717	7,607,916	6,887,514	6,297,871	5,662,252	5,998,571	8.66%
YoY %	17.51%	10.47%	10.46%	9.36%	11.23%	-5.61%	-	-
Horiz. %	164.64%	140.11%	126.83%	114.82%	104.99%	94.39%	100.00%	-
NOSH	705,437	704,502	704,436	704,244	704,459	705,137	704,885	0.01%
YoY %	0.13%	0.01%	0.03%	-0.03%	-0.10%	0.04%	-	-
Horiz. %	100.08%	99.95%	99.94%	99.91%	99.94%	100.04%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Ratio Analysis
NP Margin	34.70%	28.44%	18.22%	18.33%	21.01%	9.46%	18.95%	-
YoY %	22.01%	56.09%	-0.60%	-12.76%	122.09%	-50.08%	-	-
Horiz. %	183.11%	150.08%	96.15%	96.73%	110.87%	49.92%	100.00%	-
ROE	13.62%	13.56%	11.03%	10.67%	11.57%	-4.21%	9.63%	-
YoY %	0.44%	22.94%	3.37%	-7.78%	374.82%	-143.72%	-	-
Horiz. %	141.43%	140.81%	114.54%	110.80%	120.15%	-43.72%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Per Share
RPS	805.15	735.79	654.12	568.99	492.26	464.54	432.56	10.90%
YoY %	9.43%	12.49%	14.96%	15.59%	5.97%	7.39%	-	-
Horiz. %	186.14%	170.10%	151.22%	131.54%	113.80%	107.39%	100.00%	-
EPS	190.65	161.75	119.15	104.32	103.45	-33.78	81.99	15.09%
YoY %	17.87%	35.75%	14.22%	0.84%	406.25%	-141.20%	-	-
Horiz. %	232.53%	197.28%	145.32%	127.24%	126.17%	-41.20%	100.00%	-
DPS	21.40	26.00	22.50	20.50	19.50	19.00	19.00	2.00%
YoY %	-17.69%	15.56%	9.76%	5.13%	2.63%	0.00%	-	-
Horiz. %	112.63%	136.84%	118.42%	107.89%	102.63%	100.00%	100.00%	-
NAPS	14.00	11.93	10.80	9.78	8.94	8.03	8.51	8.64%
YoY %	17.35%	10.46%	10.43%	9.40%	11.33%	-5.64%	-	-
Horiz. %	164.51%	140.19%	126.91%	114.92%	105.05%	94.36%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Adjusted Per Share Value based on latest NOSH - 704,244
RPS	147.45	134.57	119.62	104.03	90.02	85.04	79.16	10.91%
YoY %	9.57%	12.50%	14.99%	15.56%	5.86%	7.43%	-	-
Horiz. %	186.27%	170.00%	151.11%	131.42%	113.72%	107.43%	100.00%	-
EPS	34.91	29.58	21.79	19.07	18.92	-6.18	15.00	15.11%
YoY %	18.02%	35.75%	14.26%	0.79%	406.15%	-141.20%	-	-
Horiz. %	232.73%	197.20%	145.27%	127.13%	126.13%	-41.20%	100.00%	-
DPS	3.92	4.75	4.11	3.75	3.57	3.47	3.46	2.10%
YoY %	-17.47%	15.57%	9.60%	5.04%	2.88%	0.29%	-	-
Horiz. %	113.29%	137.28%	118.79%	108.38%	103.18%	100.29%	100.00%	-
NAPS	2.5639	2.1819	1.975	1.788	1.635	1.4699	1.5573	8.66%
YoY %	17.51%	10.48%	10.46%	9.36%	11.23%	-5.61%	-	-
Horiz. %	164.64%	140.11%	126.82%	114.81%	104.99%	94.39%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	28/09/01	29/09/00	-
Price	4.82	4.28	3.38	3.00	2.60	1.78	1.94	-
P/RPS	0.60	0.58	0.52	0.53	0.53	0.38	0.45	4.90%
YoY %	3.45%	11.54%	-1.89%	0.00%	39.47%	-15.56%	-	-
Horiz. %	133.33%	128.89%	115.56%	117.78%	117.78%	84.44%	100.00%	-
P/EPS	2.53	2.65	2.84	2.88	2.51	-5.27	2.37	1.09%
YoY %	-4.53%	-6.69%	-1.39%	14.74%	147.63%	-322.36%	-	-
Horiz. %	106.75%	111.81%	119.83%	121.52%	105.91%	-222.36%	100.00%	-
EY	39.55	37.79	35.25	34.77	39.79	-18.98	42.26	-1.09%
YoY %	4.66%	7.21%	1.38%	-12.62%	309.64%	-144.91%	-	-
Horiz. %	93.59%	89.42%	83.41%	82.28%	94.16%	-44.91%	100.00%	-
DY	4.44	6.07	6.66	6.83	7.50	10.67	9.79	-12.34%
YoY %	-26.85%	-8.86%	-2.49%	-8.93%	-29.71%	8.99%	-	-
Horiz. %	45.35%	62.00%	68.03%	69.77%	76.61%	108.99%	100.00%	-
P/NAPS	0.34	0.36	0.31	0.31	0.29	0.22	0.23	6.72%
YoY %	-5.56%	16.13%	0.00%	6.90%	31.82%	-4.35%	-	-
Horiz. %	147.83%	156.52%	134.78%	134.78%	126.09%	95.65%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Announcement Date
Date	23/11/06	25/11/05	30/11/04	20/11/03	27/11/02	28/11/01	29/11/00	-
Price	5.60	4.30	3.70	3.48	2.60	1.98	1.83	-
P/RPS	0.70	0.58	0.57	0.61	0.53	0.43	0.42	8.88%
YoY %	20.69%	1.75%	-6.56%	15.09%	23.26%	2.38%	-	-
Horiz. %	166.67%	138.10%	135.71%	145.24%	126.19%	102.38%	100.00%	-
P/EPS	2.94	2.66	3.11	3.34	2.51	-5.86	2.23	4.71%
YoY %	10.53%	-14.47%	-6.89%	33.07%	142.83%	-362.78%	-	-
Horiz. %	131.84%	119.28%	139.46%	149.78%	112.56%	-262.78%	100.00%	-
EY	34.04	37.62	32.20	29.98	39.79	-17.06	44.80	-4.47%
YoY %	-9.52%	16.83%	7.40%	-24.65%	333.24%	-138.08%	-	-
Horiz. %	75.98%	83.97%	71.88%	66.92%	88.82%	-38.08%	100.00%	-
DY	3.82	6.05	6.08	5.89	7.50	9.60	10.38	-15.34%
YoY %	-36.86%	-0.49%	3.23%	-21.47%	-21.88%	-7.51%	-	-
Horiz. %	36.80%	58.29%	58.57%	56.74%	72.25%	92.49%	100.00%	-
P/NAPS	0.40	0.36	0.34	0.36	0.29	0.25	0.22	10.47%
YoY %	11.11%	5.88%	-5.56%	24.14%	16.00%	13.64%	-	-
Horiz. %	181.82%	163.64%	154.55%	163.64%	131.82%	113.64%	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