[GENTING] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[GENTING] GENTING BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 21.39%
YoY- 30.71%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 5,260,860 4,934,616 5,454,141 5,319,542 5,041,890 4,994,536 4,647,010 8.64%
PBT 2,078,852 1,964,476 2,434,322 2,411,670 2,064,658 1,943,232 1,777,825 11.02%
Tax -337,366 -98,264 -622,644 -602,716 -563,172 -991,824 -849,782 -46.07%
NP 1,741,486 1,866,212 1,811,678 1,808,954 1,501,486 951,408 928,043 52.31%
-
NP to SH 1,159,066 1,229,908 1,246,947 1,200,368 988,824 951,408 928,043 16.02%
-
Tax Rate 16.23% 5.00% 25.58% 24.99% 27.28% 51.04% 47.80% -
Total Cost 3,519,374 3,068,404 3,642,463 3,510,588 3,540,404 4,043,128 3,718,967 -3.62%
-
Net Worth 9,169,825 9,169,995 9,020,018 8,405,300 8,073,470 8,052,868 7,853,430 10.91%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 33,857 - 204,359 93,940 140,898 - 169,042 -65.86%
Div Payout % 2.92% - 16.39% 7.83% 14.25% - 18.21% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 9,169,825 9,169,995 9,020,018 8,405,300 8,073,470 8,052,868 7,853,430 10.91%
NOSH 705,371 705,384 704,688 704,551 704,491 704,537 704,343 0.09%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 33.10% 37.82% 33.22% 34.01% 29.78% 19.05% 19.97% -
ROE 12.64% 13.41% 13.82% 14.28% 12.25% 11.81% 11.82% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 745.83 699.56 773.98 755.03 715.68 708.91 659.76 8.54%
EPS 32.86 34.88 176.95 170.37 140.36 135.04 131.76 -60.47%
DPS 4.80 0.00 29.00 13.33 20.00 0.00 24.00 -65.90%
NAPS 13.00 13.00 12.80 11.93 11.46 11.43 11.15 10.80%
Adjusted Per Share Value based on latest NOSH - 704,502
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 136.57 128.10 141.59 138.10 130.89 129.66 120.64 8.64%
EPS 30.09 31.93 32.37 31.16 25.67 24.70 24.09 16.02%
DPS 0.88 0.00 5.31 2.44 3.66 0.00 4.39 -65.84%
NAPS 2.3805 2.3806 2.3416 2.1821 2.0959 2.0906 2.0388 10.91%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 4.74 4.76 4.28 4.28 3.78 3.46 3.80 -
P/RPS 0.64 0.68 0.55 0.57 0.53 0.49 0.58 6.80%
P/EPS 2.88 2.73 2.42 2.51 2.69 2.56 2.88 0.00%
EY 34.67 36.63 41.34 39.81 37.13 39.03 34.67 0.00%
DY 1.01 0.00 6.78 3.12 5.29 0.00 6.32 -70.64%
P/NAPS 0.36 0.37 0.33 0.36 0.33 0.30 0.34 3.89%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 31/05/06 22/02/06 25/11/05 26/08/05 27/05/05 25/02/05 -
Price 4.92 4.50 4.60 4.30 3.88 3.64 3.82 -
P/RPS 0.66 0.64 0.59 0.57 0.54 0.51 0.58 9.02%
P/EPS 2.99 2.58 2.60 2.52 2.76 2.70 2.90 2.06%
EY 33.40 38.75 38.47 39.62 36.18 37.10 34.49 -2.12%
DY 0.98 0.00 6.30 3.10 5.15 0.00 6.28 -71.11%
P/NAPS 0.38 0.35 0.36 0.36 0.34 0.32 0.34 7.71%

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