[GENTING] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[GENTING] GENTING BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 2.3%
YoY- 37.49%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 5,439,161 4,772,460 4,379,198 3,619,485 3,235,609 3,437,492 2,209,738 16.19%
PBT 2,439,633 1,792,145 1,635,386 1,596,326 1,235,897 -444,189 1,104,912 14.10%
Tax -520,792 -849,204 -894,217 -822,399 -672,999 677,873 -344,113 7.14%
NP 1,918,841 942,941 741,169 773,927 562,898 233,684 760,799 16.66%
-
NP to SH 1,316,572 942,941 741,169 773,927 562,898 -314,535 760,799 9.56%
-
Tax Rate 21.35% 47.38% 54.68% 51.52% 54.45% - 31.14% -
Total Cost 3,520,320 3,829,519 3,638,029 2,845,558 2,672,711 3,203,808 1,448,939 15.93%
-
Net Worth 9,169,995 8,052,868 7,269,779 6,620,822 5,973,197 5,437,739 5,920,596 7.56%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 204,403 169,046 151,432 144,412 133,793 133,520 87,976 15.07%
Div Payout % 15.53% 17.93% 20.43% 18.66% 23.77% 0.00% 11.56% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 9,169,995 8,052,868 7,269,779 6,620,822 5,973,197 5,437,739 5,920,596 7.56%
NOSH 705,384 704,537 704,436 704,342 703,556 703,459 703,994 0.03%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 35.28% 19.76% 16.92% 21.38% 17.40% 6.80% 34.43% -
ROE 14.36% 11.71% 10.20% 11.69% 9.42% -5.78% 12.85% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 771.09 677.39 621.66 513.88 459.89 488.66 313.89 16.15%
EPS 186.65 133.84 105.21 109.88 80.01 -44.71 108.07 9.53%
DPS 29.00 24.00 21.50 20.50 19.00 19.00 12.50 15.05%
NAPS 13.00 11.43 10.32 9.40 8.49 7.73 8.41 7.52%
Adjusted Per Share Value based on latest NOSH - 704,342
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 141.20 123.90 113.69 93.96 84.00 89.24 57.37 16.18%
EPS 34.18 24.48 19.24 20.09 14.61 -8.17 19.75 9.56%
DPS 5.31 4.39 3.93 3.75 3.47 3.47 2.28 15.12%
NAPS 2.3806 2.0906 1.8873 1.7188 1.5507 1.4117 1.537 7.56%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 4.76 3.46 3.38 2.58 2.78 1.84 3.16 -
P/RPS 0.62 0.51 0.54 0.50 0.60 0.38 1.01 -7.80%
P/EPS 2.55 2.59 3.21 2.35 3.47 -4.12 2.92 -2.23%
EY 39.21 38.68 31.13 42.59 28.78 -24.30 34.20 2.30%
DY 6.09 6.94 6.36 7.95 6.83 10.33 3.95 7.47%
P/NAPS 0.37 0.30 0.33 0.27 0.33 0.24 0.38 -0.44%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/05/06 27/05/05 25/05/04 28/05/03 30/05/02 29/05/01 - -
Price 4.50 3.64 2.90 2.68 3.12 1.76 0.00 -
P/RPS 0.58 0.54 0.47 0.52 0.68 0.36 0.00 -
P/EPS 2.41 2.72 2.76 2.44 3.90 -3.94 0.00 -
EY 41.48 36.77 36.28 41.00 25.64 -25.40 0.00 -
DY 6.44 6.59 7.41 7.65 6.09 10.80 0.00 -
P/NAPS 0.35 0.32 0.28 0.29 0.37 0.23 0.00 -

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