[GENM] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 162.38%
YoY- 50.69%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM'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 825,322 3,613,980 2,656,852 1,724,633 802,770 2,838,938 2,129,828 -46.87%
PBT 199,536 1,301,576 1,032,082 662,223 263,583 833,881 764,059 -59.17%
Tax 43,849 -333,779 -230,441 -134,899 -62,534 -80,527 -205,484 -
NP 243,385 967,797 801,641 527,324 201,049 753,354 558,575 -42.55%
-
NP to SH 243,480 968,178 801,927 527,514 201,049 753,354 558,575 -42.53%
-
Tax Rate -21.98% 25.64% 22.33% 20.37% 23.72% 9.66% 26.89% -
Total Cost 581,937 2,646,183 1,855,211 1,197,309 601,721 2,085,584 1,571,253 -48.45%
-
Net Worth 5,459,193 5,634,113 5,415,476 5,208,531 4,979,812 4,749,405 4,552,888 12.87%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 262,051 109,182 109,193 - 218,363 98,263 -
Div Payout % - 27.07% 13.62% 20.70% - 28.99% 17.59% -
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 5,459,193 5,634,113 5,415,476 5,208,531 4,979,812 4,749,405 4,552,888 12.87%
NOSH 1,091,838 1,091,882 1,091,829 1,091,935 1,092,064 1,091,817 1,091,819 0.00%
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 29.49% 26.78% 30.17% 30.58% 25.04% 26.54% 26.23% -
ROE 4.46% 17.18% 14.81% 10.13% 4.04% 15.86% 12.27% -
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 75.59 330.99 243.34 157.94 73.51 260.02 195.07 -46.87%
EPS 4.46 88.67 73.45 48.31 18.41 69.00 51.16 -80.36%
DPS 0.00 24.00 10.00 10.00 0.00 20.00 9.00 -
NAPS 5.00 5.16 4.96 4.77 4.56 4.35 4.17 12.87%
Adjusted Per Share Value based on latest NOSH - 1,091,856
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 14.56 63.75 46.87 30.42 14.16 50.08 37.57 -46.87%
EPS 4.29 17.08 14.15 9.31 3.55 13.29 9.85 -42.57%
DPS 0.00 4.62 1.93 1.93 0.00 3.85 1.73 -
NAPS 0.963 0.9939 0.9553 0.9188 0.8784 0.8378 0.8031 12.88%
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 2.64 2.24 2.20 1.90 1.87 2.00 2.00 -
P/RPS 3.49 0.68 0.90 1.20 2.54 0.77 1.03 125.76%
P/EPS 11.84 2.53 3.00 3.93 10.16 2.90 3.91 109.44%
EY 8.45 39.59 33.39 25.43 9.84 34.50 25.58 -52.24%
DY 0.00 10.71 4.55 5.26 0.00 10.00 4.50 -
P/NAPS 0.53 0.43 0.44 0.40 0.41 0.46 0.48 6.83%
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 2.44 2.52 2.12 2.02 1.90 2.10 1.93 -
P/RPS 3.23 0.76 0.87 1.28 2.58 0.81 0.99 120.13%
P/EPS 10.94 2.84 2.89 4.18 10.32 3.04 3.77 103.57%
EY 9.14 35.19 34.65 23.92 9.69 32.86 26.51 -50.86%
DY 0.00 9.52 4.72 4.95 0.00 9.52 4.66 -
P/NAPS 0.49 0.49 0.43 0.42 0.42 0.48 0.46 4.30%

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