[GENTING] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[GENTING] GENTING BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -0.59%
YoY- 6.68%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 1,464,484 1,468,712 1,272,311 1,248,634 1,194,009 1,142,040 1,187,777 14.93%
PBT 625,569 776,424 546,521 485,808 319,054 501,738 485,545 18.34%
Tax -170,607 -170,451 -155,168 -247,956 -79,780 -260,398 -261,070 -24.63%
NP 454,962 605,973 391,353 237,852 239,274 241,340 224,475 59.94%
-
NP to SH 346,671 405,864 256,560 237,852 239,274 241,340 224,475 33.50%
-
Tax Rate 27.27% 21.95% 28.39% 51.04% 25.01% 51.90% 53.77% -
Total Cost 1,009,522 862,739 880,958 1,010,782 954,735 900,700 963,302 3.16%
-
Net Worth 13,861,200 8,404,717 8,072,975 8,052,868 7,853,708 7,607,916 7,402,674 51.74%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 133,958 - 70,444 - 112,698 - 56,347 77.84%
Div Payout % 38.64% - 27.46% - 47.10% - 25.10% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 13,861,200 8,404,717 8,072,975 8,052,868 7,853,708 7,607,916 7,402,674 51.74%
NOSH 705,045 704,502 704,448 704,537 704,368 704,436 704,345 0.06%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 31.07% 41.26% 30.76% 19.05% 20.04% 21.13% 18.90% -
ROE 2.50% 4.83% 3.18% 2.95% 3.05% 3.17% 3.03% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 207.71 208.48 180.61 177.23 169.51 162.12 168.64 14.85%
EPS 49.17 57.61 36.42 33.76 33.97 34.26 31.87 33.41%
DPS 19.00 0.00 10.00 0.00 16.00 0.00 8.00 77.72%
NAPS 19.66 11.93 11.46 11.43 11.15 10.80 10.51 51.64%
Adjusted Per Share Value based on latest NOSH - 704,537
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 38.02 38.13 33.03 32.42 31.00 29.65 30.84 14.92%
EPS 9.00 10.54 6.66 6.17 6.21 6.27 5.83 33.46%
DPS 3.48 0.00 1.83 0.00 2.93 0.00 1.46 78.15%
NAPS 3.5984 2.1819 2.0958 2.0906 2.0389 1.975 1.9218 51.74%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 4.28 4.28 3.78 3.46 3.80 3.38 3.06 -
P/RPS 2.06 2.05 2.09 1.95 2.24 2.08 1.81 8.98%
P/EPS 8.70 7.43 10.38 10.25 11.19 9.87 9.60 -6.33%
EY 11.49 13.46 9.63 9.76 8.94 10.14 10.42 6.71%
DY 4.44 0.00 2.65 0.00 4.21 0.00 2.61 42.36%
P/NAPS 0.22 0.36 0.33 0.30 0.34 0.31 0.29 -16.77%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 22/02/06 25/11/05 26/08/05 27/05/05 25/02/05 30/11/04 25/08/04 -
Price 4.60 4.30 3.88 3.64 3.82 3.70 2.98 -
P/RPS 2.21 2.06 2.15 2.05 2.25 2.28 1.77 15.90%
P/EPS 9.36 7.46 10.65 10.78 11.25 10.80 9.35 0.07%
EY 10.69 13.40 9.39 9.27 8.89 9.26 10.69 0.00%
DY 4.13 0.00 2.58 0.00 4.19 0.00 2.68 33.31%
P/NAPS 0.23 0.36 0.34 0.32 0.34 0.34 0.28 -12.25%

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