[GENTING] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[GENTING] GENTING BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -5.76%
YoY- 17.22%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 8,118,544 6,418,628 5,620,426 5,260,860 4,934,616 5,454,141 5,319,542 32.59%
PBT 4,811,352 2,703,873 2,375,873 2,078,852 1,964,476 2,434,322 2,411,670 58.54%
Tax -1,604,404 -461,382 -354,982 -337,366 -98,264 -622,644 -602,716 92.18%
NP 3,206,948 2,242,491 2,020,890 1,741,486 1,866,212 1,811,678 1,808,954 46.53%
-
NP to SH 2,626,780 1,504,244 1,330,946 1,159,066 1,229,908 1,246,947 1,200,368 68.63%
-
Tax Rate 33.35% 17.06% 14.94% 16.23% 5.00% 25.58% 24.99% -
Total Cost 4,911,596 4,176,137 3,599,536 3,519,374 3,068,404 3,642,463 3,510,588 25.11%
-
Net Worth 11,855,966 2,162,346 9,875,585 9,169,825 9,169,995 9,020,018 8,405,300 25.79%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 45,225 22,572 33,857 - 204,359 93,940 -
Div Payout % - 3.01% 1.70% 2.92% - 16.39% 7.83% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 11,855,966 2,162,346 9,875,585 9,169,825 9,169,995 9,020,018 8,405,300 25.79%
NOSH 3,693,447 706,649 705,398 705,371 705,384 704,688 704,551 202.07%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 39.50% 34.94% 35.96% 33.10% 37.82% 33.22% 34.01% -
ROE 22.16% 69.57% 13.48% 12.64% 13.41% 13.82% 14.28% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 219.81 908.32 796.77 745.83 699.56 773.98 755.03 -56.10%
EPS 71.12 42.57 37.73 32.86 34.88 176.95 170.37 -44.17%
DPS 0.00 6.40 3.20 4.80 0.00 29.00 13.33 -
NAPS 3.21 3.06 14.00 13.00 13.00 12.80 11.93 -58.35%
Adjusted Per Share Value based on latest NOSH - 705,356
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 209.41 165.56 144.97 135.70 127.28 140.68 137.21 32.59%
EPS 67.75 38.80 34.33 29.90 31.72 32.16 30.96 68.63%
DPS 0.00 1.17 0.58 0.87 0.00 5.27 2.42 -
NAPS 3.0581 0.5578 2.5473 2.3652 2.3653 2.3266 2.168 25.80%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 7.95 6.60 4.82 4.74 4.76 4.28 4.28 -
P/RPS 3.62 0.73 0.60 0.64 0.68 0.55 0.57 243.32%
P/EPS 11.18 3.10 2.55 2.88 2.73 2.42 2.51 170.96%
EY 8.95 32.25 39.15 34.67 36.63 41.34 39.81 -63.06%
DY 0.00 0.97 0.66 1.01 0.00 6.78 3.12 -
P/NAPS 2.48 2.16 0.34 0.36 0.37 0.33 0.36 262.47%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 24/05/07 28/02/07 23/11/06 30/08/06 31/05/06 22/02/06 25/11/05 -
Price 7.80 7.10 5.60 4.92 4.50 4.60 4.30 -
P/RPS 3.55 0.78 0.70 0.66 0.64 0.59 0.57 238.88%
P/EPS 10.97 3.34 2.97 2.99 2.58 2.60 2.52 166.84%
EY 9.12 29.98 33.69 33.40 38.75 38.47 39.62 -62.47%
DY 0.00 0.90 0.57 0.98 0.00 6.30 3.10 -
P/NAPS 2.43 2.32 0.40 0.38 0.35 0.36 0.36 257.58%

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