[GENM] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 20.73%
YoY- 28.52%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 2,720,372 1,724,537 825,322 3,613,980 2,656,852 1,724,633 802,770 125.44%
PBT 901,271 456,584 199,536 1,301,576 1,032,082 662,223 263,583 126.79%
Tax -103,673 -36,422 43,849 -333,779 -230,441 -134,899 -62,534 40.03%
NP 797,598 420,162 243,385 967,797 801,641 527,324 201,049 150.39%
-
NP to SH 797,893 420,359 243,480 968,178 801,927 527,514 201,049 150.45%
-
Tax Rate 11.50% 7.98% -21.98% 25.64% 22.33% 20.37% 23.72% -
Total Cost 1,922,774 1,304,375 581,937 2,646,183 1,855,211 1,197,309 601,721 116.79%
-
Net Worth 6,185,555 5,888,084 5,459,193 5,634,113 5,415,476 5,208,531 4,979,812 15.53%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 131,142 131,089 - 262,051 109,182 109,193 - -
Div Payout % 16.44% 31.19% - 27.07% 13.62% 20.70% - -
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 6,185,555 5,888,084 5,459,193 5,634,113 5,415,476 5,208,531 4,979,812 15.53%
NOSH 1,092,854 1,092,409 1,091,838 1,091,882 1,091,829 1,091,935 1,092,064 0.04%
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 29.32% 24.36% 29.49% 26.78% 30.17% 30.58% 25.04% -
ROE 12.90% 7.14% 4.46% 17.18% 14.81% 10.13% 4.04% -
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 248.92 157.87 75.59 330.99 243.34 157.94 73.51 125.33%
EPS 73.01 38.48 4.46 88.67 73.45 48.31 18.41 150.33%
DPS 12.00 12.00 0.00 24.00 10.00 10.00 0.00 -
NAPS 5.66 5.39 5.00 5.16 4.96 4.77 4.56 15.48%
Adjusted Per Share Value based on latest NOSH - 1,092,136
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 45.81 29.04 13.90 60.86 44.74 29.04 13.52 125.42%
EPS 13.44 7.08 4.10 16.30 13.50 8.88 3.39 150.28%
DPS 2.21 2.21 0.00 4.41 1.84 1.84 0.00 -
NAPS 1.0417 0.9916 0.9194 0.9488 0.912 0.8771 0.8386 15.54%
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 2.22 2.34 2.64 2.24 2.20 1.90 1.87 -
P/RPS 0.89 1.48 3.49 0.68 0.90 1.20 2.54 -50.26%
P/EPS 3.04 6.08 11.84 2.53 3.00 3.93 10.16 -55.23%
EY 32.89 16.44 8.45 39.59 33.39 25.43 9.84 123.38%
DY 5.41 5.13 0.00 10.71 4.55 5.26 0.00 -
P/NAPS 0.39 0.43 0.53 0.43 0.44 0.40 0.41 -3.27%
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 2.52 2.38 2.44 2.52 2.12 2.02 1.90 -
P/RPS 1.01 1.51 3.23 0.76 0.87 1.28 2.58 -46.45%
P/EPS 3.45 6.19 10.94 2.84 2.89 4.18 10.32 -51.79%
EY 28.97 16.17 9.14 35.19 34.65 23.92 9.69 107.39%
DY 4.76 5.04 0.00 9.52 4.72 4.95 0.00 -
P/NAPS 0.45 0.44 0.49 0.49 0.43 0.42 0.42 4.70%

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