[GENTING] QoQ Cumulative 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- 107.87%
YoY- 10.5%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 1,233,654 5,454,141 3,989,657 2,520,945 1,248,634 4,647,010 3,453,001 -49.68%
PBT 491,119 2,434,322 1,808,753 1,032,329 485,808 1,777,825 1,458,771 -51.63%
Tax -24,566 -622,644 -452,037 -281,586 -247,956 -849,782 -770,002 -89.96%
NP 466,553 1,811,678 1,356,716 750,743 237,852 928,043 688,769 -22.88%
-
NP to SH 307,477 1,246,947 900,276 494,412 237,852 928,043 688,769 -41.61%
-
Tax Rate 5.00% 25.58% 24.99% 27.28% 51.04% 47.80% 52.78% -
Total Cost 767,101 3,642,463 2,632,941 1,770,202 1,010,782 3,718,967 2,764,232 -57.48%
-
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 70,455 70,449 - 169,042 56,346 -
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 3.35% 13.82% 10.71% 6.12% 2.95% 11.82% 9.05% -
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 174.89 773.98 566.27 357.84 177.23 659.76 490.25 -49.73%
EPS 8.72 176.95 127.78 70.18 33.76 131.76 97.79 -80.06%
DPS 0.00 29.00 10.00 10.00 0.00 24.00 8.00 -
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 32.03 141.59 103.57 65.44 32.42 120.64 89.64 -49.67%
EPS 7.98 32.37 23.37 12.84 6.17 24.09 17.88 -41.62%
DPS 0.00 5.31 1.83 1.83 0.00 4.39 1.46 -
NAPS 2.3806 2.3416 2.1821 2.0959 2.0906 2.0388 1.9748 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 2.72 0.55 0.76 1.06 1.95 0.58 0.69 149.75%
P/EPS 10.92 2.42 3.35 5.39 10.25 2.88 3.46 115.31%
EY 9.16 41.34 29.86 18.57 9.76 34.67 28.93 -53.57%
DY 0.00 6.78 2.34 2.65 0.00 6.32 2.37 -
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 2.57 0.59 0.76 1.08 2.05 0.58 0.75 127.46%
P/EPS 10.32 2.60 3.37 5.53 10.78 2.90 3.78 95.45%
EY 9.69 38.47 29.72 18.09 9.27 34.49 26.43 -48.80%
DY 0.00 6.30 2.33 2.58 0.00 6.28 2.16 -
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