[GENTING] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[GENTING] GENTING BHD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 72.24%
YoY- 10.88%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 4,010,444 2,029,636 6,418,628 4,215,320 2,630,430 1,233,654 5,454,141 -18.57%
PBT 2,119,215 1,202,838 2,703,873 1,781,905 1,039,426 491,119 2,434,322 -8.85%
Tax -596,630 -401,101 -461,382 -266,237 -168,683 -24,566 -622,644 -2.81%
NP 1,522,585 801,737 2,242,491 1,515,668 870,743 466,553 1,811,678 -10.97%
-
NP to SH 1,199,197 656,695 1,504,244 998,210 579,533 307,477 1,246,947 -2.57%
-
Tax Rate 28.15% 33.35% 17.06% 14.94% 16.23% 5.00% 25.58% -
Total Cost 2,487,859 1,227,899 4,176,137 2,699,652 1,759,687 767,101 3,642,463 -22.49%
-
Net Worth 12,343,044 11,855,966 2,162,346 9,875,585 9,169,825 9,169,995 9,020,018 23.32%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 99,779 - 45,225 16,929 16,928 - 204,359 -38.07%
Div Payout % 8.32% - 3.01% 1.70% 2.92% - 16.39% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 12,343,044 11,855,966 2,162,346 9,875,585 9,169,825 9,169,995 9,020,018 23.32%
NOSH 3,695,522 3,693,447 706,649 705,398 705,371 705,384 704,688 202.76%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 37.97% 39.50% 34.94% 35.96% 33.10% 37.82% 33.22% -
ROE 9.72% 5.54% 69.57% 10.11% 6.32% 3.35% 13.82% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 108.52 54.95 908.32 597.58 372.91 174.89 773.98 -73.10%
EPS 32.45 17.78 42.57 28.30 16.43 8.72 176.95 -67.82%
DPS 2.70 0.00 6.40 2.40 2.40 0.00 29.00 -79.54%
NAPS 3.34 3.21 3.06 14.00 13.00 13.00 12.80 -59.26%
Adjusted Per Share Value based on latest NOSH - 705,437
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 104.11 52.69 166.63 109.43 68.29 32.03 141.59 -18.58%
EPS 31.13 17.05 39.05 25.91 15.04 7.98 32.37 -2.57%
DPS 2.59 0.00 1.17 0.44 0.44 0.00 5.31 -38.11%
NAPS 3.2043 3.0779 0.5614 2.5637 2.3805 2.3806 2.3416 23.32%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 8.25 7.95 6.60 4.82 4.74 4.76 4.28 -
P/RPS 7.60 14.47 0.73 0.81 1.27 2.72 0.55 478.61%
P/EPS 25.42 44.71 3.10 3.41 5.77 10.92 2.42 381.70%
EY 3.93 2.24 32.25 29.36 17.33 9.16 41.34 -79.25%
DY 0.33 0.00 0.97 0.50 0.51 0.00 6.78 -86.74%
P/NAPS 2.47 2.48 2.16 0.34 0.36 0.37 0.33 284.05%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 23/08/07 24/05/07 28/02/07 23/11/06 30/08/06 31/05/06 22/02/06 -
Price 7.25 7.80 7.10 5.60 4.92 4.50 4.60 -
P/RPS 6.68 14.19 0.78 0.94 1.32 2.57 0.59 406.46%
P/EPS 22.34 43.87 3.34 3.96 5.99 10.32 2.60 321.16%
EY 4.48 2.28 29.98 25.27 16.70 9.69 38.47 -76.24%
DY 0.37 0.00 0.90 0.43 0.49 0.00 6.30 -84.96%
P/NAPS 2.17 2.43 2.32 0.40 0.38 0.35 0.36 232.30%

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