[GENM] QoQ 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- 62.38%
YoY- 79.36%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 825,322 957,128 932,219 921,863 802,770 709,110 657,031 16.43%
PBT 199,536 269,493 369,859 398,640 263,583 69,822 260,586 -16.31%
Tax 43,849 -103,337 -95,542 -72,270 -62,534 124,957 -52,085 -
NP 243,385 166,156 274,317 326,370 201,049 194,779 208,501 10.87%
-
NP to SH 243,480 166,251 274,413 326,465 201,049 194,779 208,501 10.90%
-
Tax Rate -21.98% 38.34% 25.83% 18.13% 23.72% -178.97% 19.99% -
Total Cost 581,937 790,972 657,902 595,493 601,721 514,331 448,530 18.97%
-
Net Worth 5,459,193 5,580,818 5,416,623 5,208,154 4,979,812 4,749,375 4,552,089 12.89%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 152,899 - 109,185 - 120,099 - -
Div Payout % - 91.97% - 33.44% - 61.66% - -
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 5,580,818 5,416,623 5,208,154 4,979,812 4,749,375 4,552,089 12.89%
NOSH 1,091,838 1,092,136 1,092,061 1,091,856 1,092,064 1,091,810 1,091,628 0.01%
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% 17.36% 29.43% 35.40% 25.04% 27.47% 31.73% -
ROE 4.46% 2.98% 5.07% 6.27% 4.04% 4.10% 4.58% -
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 87.64 85.36 84.43 73.51 64.95 60.19 16.41%
EPS 4.46 15.23 25.13 29.90 18.41 17.84 19.10 -62.11%
DPS 0.00 14.00 0.00 10.00 0.00 11.00 0.00 -
NAPS 5.00 5.11 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 16.88 16.44 16.26 14.16 12.51 11.59 16.44%
EPS 4.29 2.93 4.84 5.76 3.55 3.44 3.68 10.77%
DPS 0.00 2.70 0.00 1.93 0.00 2.12 0.00 -
NAPS 0.963 0.9845 0.9555 0.9187 0.8784 0.8378 0.803 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 2.56 2.58 2.25 2.54 3.08 3.32 3.38%
P/EPS 11.84 14.72 8.76 6.35 10.16 11.21 10.47 8.55%
EY 8.45 6.80 11.42 15.74 9.84 8.92 9.55 -7.84%
DY 0.00 6.25 0.00 5.26 0.00 5.50 0.00 -
P/NAPS 0.53 0.44 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 2.88 2.48 2.39 2.58 3.23 3.21 0.41%
P/EPS 10.94 16.55 8.44 6.76 10.32 11.77 10.10 5.47%
EY 9.14 6.04 11.85 14.80 9.69 8.50 9.90 -5.19%
DY 0.00 5.56 0.00 4.95 0.00 5.24 0.00 -
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