[GENTING] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[GENTING] GENTING BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 13.02%
YoY- 20.63%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 8,312,316 8,020,888 8,118,544 6,418,628 5,620,426 5,260,860 4,934,616 41.52%
PBT 3,313,205 4,238,430 4,811,352 2,703,873 2,375,873 2,078,852 1,964,476 41.64%
Tax -911,908 -1,193,260 -1,604,404 -461,382 -354,982 -337,366 -98,264 341.01%
NP 2,401,297 3,045,170 3,206,948 2,242,491 2,020,890 1,741,486 1,866,212 18.28%
-
NP to SH 1,965,897 2,398,394 2,626,780 1,504,244 1,330,946 1,159,066 1,229,908 36.66%
-
Tax Rate 27.52% 28.15% 33.35% 17.06% 14.94% 16.23% 5.00% -
Total Cost 5,911,018 4,975,718 4,911,596 4,176,137 3,599,536 3,519,374 3,068,404 54.76%
-
Net Worth 12,970,487 12,343,044 11,855,966 2,162,346 9,875,585 9,169,825 9,169,995 25.97%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 133,030 199,558 - 45,225 22,572 33,857 - -
Div Payout % 6.77% 8.32% - 3.01% 1.70% 2.92% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 12,970,487 12,343,044 11,855,966 2,162,346 9,875,585 9,169,825 9,169,995 25.97%
NOSH 3,695,295 3,695,522 3,693,447 706,649 705,398 705,371 705,384 201.33%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 28.89% 37.97% 39.50% 34.94% 35.96% 33.10% 37.82% -
ROE 15.16% 19.43% 22.16% 69.57% 13.48% 12.64% 13.41% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 224.94 217.04 219.81 908.32 796.77 745.83 699.56 -53.03%
EPS 53.20 64.90 71.12 42.57 37.73 32.86 34.88 32.46%
DPS 3.60 5.40 0.00 6.40 3.20 4.80 0.00 -
NAPS 3.51 3.34 3.21 3.06 14.00 13.00 13.00 -58.19%
Adjusted Per Share Value based on latest NOSH - 710,322
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 214.41 206.89 209.41 165.56 144.97 135.70 127.28 41.53%
EPS 50.71 61.86 67.75 38.80 34.33 29.90 31.72 36.68%
DPS 3.43 5.15 0.00 1.17 0.58 0.87 0.00 -
NAPS 3.3456 3.1837 3.0581 0.5578 2.5473 2.3652 2.3653 25.97%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 8.05 8.25 7.95 6.60 4.82 4.74 4.76 -
P/RPS 3.58 3.80 3.62 0.73 0.60 0.64 0.68 202.32%
P/EPS 15.13 12.71 11.18 3.10 2.55 2.88 2.73 212.84%
EY 6.61 7.87 8.95 32.25 39.15 34.67 36.63 -68.03%
DY 0.45 0.65 0.00 0.97 0.66 1.01 0.00 -
P/NAPS 2.29 2.47 2.48 2.16 0.34 0.36 0.37 236.72%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 22/11/07 23/08/07 24/05/07 28/02/07 23/11/06 30/08/06 31/05/06 -
Price 7.50 7.25 7.80 7.10 5.60 4.92 4.50 -
P/RPS 3.33 3.34 3.55 0.78 0.70 0.66 0.64 199.96%
P/EPS 14.10 11.17 10.97 3.34 2.97 2.99 2.58 209.94%
EY 7.09 8.95 9.12 29.98 33.69 33.40 38.75 -67.73%
DY 0.48 0.74 0.00 0.90 0.57 0.98 0.00 -
P/NAPS 2.14 2.17 2.43 2.32 0.40 0.38 0.35 234.00%

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