[GENTING] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[GENTING] GENTING BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 3.93%
YoY- 10.5%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 4,934,616 5,454,141 5,319,542 5,041,890 4,994,536 4,647,010 4,604,001 4.73%
PBT 1,964,476 2,434,322 2,411,670 2,064,658 1,943,232 1,777,825 1,945,028 0.66%
Tax -98,264 -622,644 -602,716 -563,172 -991,824 -849,782 -1,026,669 -79.10%
NP 1,866,212 1,811,678 1,808,954 1,501,486 951,408 928,043 918,358 60.50%
-
NP to SH 1,229,908 1,246,947 1,200,368 988,824 951,408 928,043 918,358 21.52%
-
Tax Rate 5.00% 25.58% 24.99% 27.28% 51.04% 47.80% 52.78% -
Total Cost 3,068,404 3,642,463 3,510,588 3,540,404 4,043,128 3,718,967 3,685,642 -11.51%
-
Net Worth 9,169,995 9,020,018 8,405,300 8,073,470 8,052,868 7,853,430 7,606,815 13.28%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 204,359 93,940 140,898 - 169,042 75,129 -
Div Payout % - 16.39% 7.83% 14.25% - 18.21% 8.18% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 9,169,995 9,020,018 8,405,300 8,073,470 8,052,868 7,853,430 7,606,815 13.28%
NOSH 705,384 704,688 704,551 704,491 704,537 704,343 704,334 0.09%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 37.82% 33.22% 34.01% 29.78% 19.05% 19.97% 19.95% -
ROE 13.41% 13.82% 14.28% 12.25% 11.81% 11.82% 12.07% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 699.56 773.98 755.03 715.68 708.91 659.76 653.67 4.63%
EPS 34.88 176.95 170.37 140.36 135.04 131.76 130.39 -58.51%
DPS 0.00 29.00 13.33 20.00 0.00 24.00 10.67 -
NAPS 13.00 12.80 11.93 11.46 11.43 11.15 10.80 13.16%
Adjusted Per Share Value based on latest NOSH - 704,448
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 127.28 140.68 137.21 130.05 128.83 119.86 118.75 4.73%
EPS 31.72 32.16 30.96 25.51 24.54 23.94 23.69 21.50%
DPS 0.00 5.27 2.42 3.63 0.00 4.36 1.94 -
NAPS 2.3653 2.3266 2.168 2.0825 2.0771 2.0257 1.9621 13.28%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 4.76 4.28 4.28 3.78 3.46 3.80 3.38 -
P/RPS 0.68 0.55 0.57 0.53 0.49 0.58 0.52 19.60%
P/EPS 2.73 2.42 2.51 2.69 2.56 2.88 2.59 3.57%
EY 36.63 41.34 39.81 37.13 39.03 34.67 38.58 -3.40%
DY 0.00 6.78 3.12 5.29 0.00 6.32 3.16 -
P/NAPS 0.37 0.33 0.36 0.33 0.30 0.34 0.31 12.53%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 22/02/06 25/11/05 26/08/05 27/05/05 25/02/05 30/11/04 -
Price 4.50 4.60 4.30 3.88 3.64 3.82 3.70 -
P/RPS 0.64 0.59 0.57 0.54 0.51 0.58 0.57 8.03%
P/EPS 2.58 2.60 2.52 2.76 2.70 2.90 2.84 -6.20%
EY 38.75 38.47 39.62 36.18 37.10 34.49 35.24 6.54%
DY 0.00 6.30 3.10 5.15 0.00 6.28 2.88 -
P/NAPS 0.35 0.36 0.36 0.34 0.32 0.34 0.34 1.95%

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