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

Stock
[GENTING] GENTING BHD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -14.58%
YoY- 44.88%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 1,584,890 1,396,776 1,233,654 1,464,484 1,468,712 1,272,311 1,248,634 17.21%
PBT 742,479 548,307 491,119 625,569 776,424 546,521 485,808 32.64%
Tax -97,554 -144,117 -24,566 -170,607 -170,451 -155,168 -247,956 -46.27%
NP 644,925 404,190 466,553 454,962 605,973 391,353 237,852 94.32%
-
NP to SH 418,677 272,056 307,477 346,671 405,864 256,560 237,852 45.73%
-
Tax Rate 13.14% 26.28% 5.00% 27.27% 21.95% 28.39% 51.04% -
Total Cost 939,965 992,586 767,101 1,009,522 862,739 880,958 1,010,782 -4.72%
-
Net Worth 9,876,121 9,169,634 9,169,995 13,861,200 8,404,717 8,072,975 8,052,868 14.56%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 16,928 - 133,958 - 70,444 - -
Div Payout % - 6.22% - 38.64% - 27.46% - -
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 9,876,121 9,169,634 9,169,995 13,861,200 8,404,717 8,072,975 8,052,868 14.56%
NOSH 705,437 705,356 705,384 705,045 704,502 704,448 704,537 0.08%
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 40.69% 28.94% 37.82% 31.07% 41.26% 30.76% 19.05% -
ROE 4.24% 2.97% 3.35% 2.50% 4.83% 3.18% 2.95% -
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 224.67 198.02 174.89 207.71 208.48 180.61 177.23 17.11%
EPS 11.87 7.71 8.72 49.17 57.61 36.42 33.76 -50.15%
DPS 0.00 2.40 0.00 19.00 0.00 10.00 0.00 -
NAPS 14.00 13.00 13.00 19.66 11.93 11.46 11.43 14.46%
Adjusted Per Share Value based on latest NOSH - 705,045
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 41.14 36.26 32.03 38.02 38.13 33.03 32.42 17.19%
EPS 10.87 7.06 7.98 9.00 10.54 6.66 6.17 45.81%
DPS 0.00 0.44 0.00 3.48 0.00 1.83 0.00 -
NAPS 2.5639 2.3805 2.3806 3.5984 2.1819 2.0958 2.0906 14.55%
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 4.82 4.74 4.76 4.28 4.28 3.78 3.46 -
P/RPS 2.15 2.39 2.72 2.06 2.05 2.09 1.95 6.71%
P/EPS 8.12 12.29 10.92 8.70 7.43 10.38 10.25 -14.37%
EY 12.31 8.14 9.16 11.49 13.46 9.63 9.76 16.71%
DY 0.00 0.51 0.00 4.44 0.00 2.65 0.00 -
P/NAPS 0.34 0.36 0.37 0.22 0.36 0.33 0.30 8.69%
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 5.60 4.92 4.50 4.60 4.30 3.88 3.64 -
P/RPS 2.49 2.48 2.57 2.21 2.06 2.15 2.05 13.82%
P/EPS 9.44 12.76 10.32 9.36 7.46 10.65 10.78 -8.46%
EY 10.60 7.84 9.69 10.69 13.40 9.39 9.27 9.34%
DY 0.00 0.49 0.00 4.13 0.00 2.58 0.00 -
P/NAPS 0.40 0.38 0.35 0.23 0.36 0.34 0.32 16.02%

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