[GENTING] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[GENTING] GENTING BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -1.72%
YoY- 14.25%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 8,437,545 5,679,804 5,183,666 4,607,875 4,007,109 3,467,759 3,275,665 17.07%
PBT 3,406,872 2,407,474 2,127,807 1,821,165 1,560,102 1,502,661 -227,527 -
Tax -879,076 -436,844 -653,355 -981,803 -825,454 -773,921 537,525 -
NP 2,527,796 1,970,630 1,474,452 839,362 734,648 728,740 309,998 41.84%
-
NP to SH 1,980,457 1,344,881 1,139,550 839,362 734,648 728,740 -238,221 -
-
Tax Rate 25.80% 18.15% 30.71% 53.91% 52.91% 51.50% - -
Total Cost 5,909,749 3,709,174 3,709,214 3,768,513 3,272,461 2,739,019 2,965,667 12.17%
-
Net Worth 12,967,023 9,876,121 8,404,717 7,607,916 6,887,514 6,297,871 5,662,252 14.80%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 128,191 150,887 183,143 158,480 144,390 137,340 133,856 -0.71%
Div Payout % 6.47% 11.22% 16.07% 18.88% 19.65% 18.85% 0.00% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 12,967,023 9,876,121 8,404,717 7,607,916 6,887,514 6,297,871 5,662,252 14.80%
NOSH 3,694,308 705,437 704,502 704,436 704,244 704,459 705,137 31.77%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 29.96% 34.70% 28.44% 18.22% 18.33% 21.01% 9.46% -
ROE 15.27% 13.62% 13.56% 11.03% 10.67% 11.57% -4.21% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 228.39 805.15 735.79 654.12 568.99 492.26 464.54 -11.15%
EPS 53.61 190.65 161.75 119.15 104.32 103.45 -33.78 -
DPS 3.47 21.40 26.00 22.50 20.50 19.50 19.00 -24.66%
NAPS 3.51 14.00 11.93 10.80 9.78 8.94 8.03 -12.87%
Adjusted Per Share Value based on latest NOSH - 704,436
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 219.04 147.45 134.57 119.62 104.03 90.02 85.04 17.07%
EPS 51.41 34.91 29.58 21.79 19.07 18.92 -6.18 -
DPS 3.33 3.92 4.75 4.11 3.75 3.57 3.47 -0.68%
NAPS 3.3663 2.5639 2.1819 1.975 1.788 1.635 1.4699 14.80%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 8.05 4.82 4.28 3.38 3.00 2.60 1.78 -
P/RPS 3.52 0.60 0.58 0.52 0.53 0.53 0.38 44.89%
P/EPS 15.02 2.53 2.65 2.84 2.88 2.51 -5.27 -
EY 6.66 39.55 37.79 35.25 34.77 39.79 -18.98 -
DY 0.43 4.44 6.07 6.66 6.83 7.50 10.67 -41.43%
P/NAPS 2.29 0.34 0.36 0.31 0.31 0.29 0.22 47.73%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 22/11/07 23/11/06 25/11/05 30/11/04 20/11/03 27/11/02 28/11/01 -
Price 7.50 5.60 4.30 3.70 3.48 2.60 1.98 -
P/RPS 3.28 0.70 0.58 0.57 0.61 0.53 0.43 40.28%
P/EPS 13.99 2.94 2.66 3.11 3.34 2.51 -5.86 -
EY 7.15 34.04 37.62 32.20 29.98 39.79 -17.06 -
DY 0.46 3.82 6.05 6.08 5.89 7.50 9.60 -39.71%
P/NAPS 2.14 0.40 0.36 0.34 0.36 0.29 0.25 43.00%

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
Post a Comment