[GENTING] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[GENTING] GENTING BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 58.19%
YoY- 68.17%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 1,396,776 1,233,654 1,464,484 1,468,712 1,272,311 1,248,634 1,194,009 11.05%
PBT 548,307 491,119 625,569 776,424 546,521 485,808 319,054 43.61%
Tax -144,117 -24,566 -170,607 -170,451 -155,168 -247,956 -79,780 48.48%
NP 404,190 466,553 454,962 605,973 391,353 237,852 239,274 41.97%
-
NP to SH 272,056 307,477 346,671 405,864 256,560 237,852 239,274 8.96%
-
Tax Rate 26.28% 5.00% 27.27% 21.95% 28.39% 51.04% 25.01% -
Total Cost 992,586 767,101 1,009,522 862,739 880,958 1,010,782 954,735 2.63%
-
Net Worth 9,169,634 9,169,995 13,861,200 8,404,717 8,072,975 8,052,868 7,853,708 10.91%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 16,928 - 133,958 - 70,444 - 112,698 -71.84%
Div Payout % 6.22% - 38.64% - 27.46% - 47.10% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 9,169,634 9,169,995 13,861,200 8,404,717 8,072,975 8,052,868 7,853,708 10.91%
NOSH 705,356 705,384 705,045 704,502 704,448 704,537 704,368 0.09%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 28.94% 37.82% 31.07% 41.26% 30.76% 19.05% 20.04% -
ROE 2.97% 3.35% 2.50% 4.83% 3.18% 2.95% 3.05% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 198.02 174.89 207.71 208.48 180.61 177.23 169.51 10.95%
EPS 7.71 8.72 49.17 57.61 36.42 33.76 33.97 -62.89%
DPS 2.40 0.00 19.00 0.00 10.00 0.00 16.00 -71.86%
NAPS 13.00 13.00 19.66 11.93 11.46 11.43 11.15 10.80%
Adjusted Per Share Value based on latest NOSH - 704,502
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 36.26 32.03 38.02 38.13 33.03 32.42 31.00 11.04%
EPS 7.06 7.98 9.00 10.54 6.66 6.17 6.21 8.95%
DPS 0.44 0.00 3.48 0.00 1.83 0.00 2.93 -71.84%
NAPS 2.3805 2.3806 3.5984 2.1819 2.0958 2.0906 2.0389 10.91%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 4.74 4.76 4.28 4.28 3.78 3.46 3.80 -
P/RPS 2.39 2.72 2.06 2.05 2.09 1.95 2.24 4.42%
P/EPS 12.29 10.92 8.70 7.43 10.38 10.25 11.19 6.46%
EY 8.14 9.16 11.49 13.46 9.63 9.76 8.94 -6.07%
DY 0.51 0.00 4.44 0.00 2.65 0.00 4.21 -75.61%
P/NAPS 0.36 0.37 0.22 0.36 0.33 0.30 0.34 3.89%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 31/05/06 22/02/06 25/11/05 26/08/05 27/05/05 25/02/05 -
Price 4.92 4.50 4.60 4.30 3.88 3.64 3.82 -
P/RPS 2.48 2.57 2.21 2.06 2.15 2.05 2.25 6.72%
P/EPS 12.76 10.32 9.36 7.46 10.65 10.78 11.25 8.78%
EY 7.84 9.69 10.69 13.40 9.39 9.27 8.89 -8.05%
DY 0.49 0.00 4.13 0.00 2.58 0.00 4.19 -76.17%
P/NAPS 0.38 0.35 0.23 0.36 0.34 0.32 0.34 7.71%

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