[GENTING] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[GENTING] GENTING BHD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 3.88%
YoY- 34.36%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 5,620,426 5,260,860 4,934,616 5,454,141 5,319,542 5,041,890 4,994,536 8.18%
PBT 2,375,873 2,078,852 1,964,476 2,434,322 2,411,670 2,064,658 1,943,232 14.32%
Tax -354,982 -337,366 -98,264 -622,644 -602,716 -563,172 -991,824 -49.55%
NP 2,020,890 1,741,486 1,866,212 1,811,678 1,808,954 1,501,486 951,408 65.16%
-
NP to SH 1,330,946 1,159,066 1,229,908 1,246,947 1,200,368 988,824 951,408 25.05%
-
Tax Rate 14.94% 16.23% 5.00% 25.58% 24.99% 27.28% 51.04% -
Total Cost 3,599,536 3,519,374 3,068,404 3,642,463 3,510,588 3,540,404 4,043,128 -7.44%
-
Net Worth 9,875,585 9,169,825 9,169,995 9,020,018 8,405,300 8,073,470 8,052,868 14.55%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 22,572 33,857 - 204,359 93,940 140,898 - -
Div Payout % 1.70% 2.92% - 16.39% 7.83% 14.25% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 9,875,585 9,169,825 9,169,995 9,020,018 8,405,300 8,073,470 8,052,868 14.55%
NOSH 705,398 705,371 705,384 704,688 704,551 704,491 704,537 0.08%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 35.96% 33.10% 37.82% 33.22% 34.01% 29.78% 19.05% -
ROE 13.48% 12.64% 13.41% 13.82% 14.28% 12.25% 11.81% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 796.77 745.83 699.56 773.98 755.03 715.68 708.91 8.09%
EPS 37.73 32.86 34.88 176.95 170.37 140.36 135.04 -57.22%
DPS 3.20 4.80 0.00 29.00 13.33 20.00 0.00 -
NAPS 14.00 13.00 13.00 12.80 11.93 11.46 11.43 14.46%
Adjusted Per Share Value based on latest NOSH - 705,045
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 145.91 136.57 128.10 141.59 138.10 130.89 129.66 8.18%
EPS 34.55 30.09 31.93 32.37 31.16 25.67 24.70 25.04%
DPS 0.59 0.88 0.00 5.31 2.44 3.66 0.00 -
NAPS 2.5637 2.3805 2.3806 2.3416 2.1821 2.0959 2.0906 14.55%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 4.82 4.74 4.76 4.28 4.28 3.78 3.46 -
P/RPS 0.60 0.64 0.68 0.55 0.57 0.53 0.49 14.44%
P/EPS 2.55 2.88 2.73 2.42 2.51 2.69 2.56 -0.26%
EY 39.15 34.67 36.63 41.34 39.81 37.13 39.03 0.20%
DY 0.66 1.01 0.00 6.78 3.12 5.29 0.00 -
P/NAPS 0.34 0.36 0.37 0.33 0.36 0.33 0.30 8.69%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 23/11/06 30/08/06 31/05/06 22/02/06 25/11/05 26/08/05 27/05/05 -
Price 5.60 4.92 4.50 4.60 4.30 3.88 3.64 -
P/RPS 0.70 0.66 0.64 0.59 0.57 0.54 0.51 23.48%
P/EPS 2.97 2.99 2.58 2.60 2.52 2.76 2.70 6.55%
EY 33.69 33.40 38.75 38.47 39.62 36.18 37.10 -6.22%
DY 0.57 0.98 0.00 6.30 3.10 5.15 0.00 -
P/NAPS 0.40 0.38 0.35 0.36 0.36 0.34 0.32 16.02%

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