[GENM] QoQ 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- -39.42%
YoY- -14.65%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM'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 995,835 899,215 825,322 957,128 932,219 921,863 802,770 15.43%
PBT 444,687 257,048 199,536 269,493 369,859 398,640 263,583 41.67%
Tax -67,251 -80,271 43,849 -103,337 -95,542 -72,270 -62,534 4.96%
NP 377,436 176,777 243,385 166,156 274,317 326,370 201,049 52.12%
-
NP to SH 377,534 176,879 243,480 166,251 274,413 326,465 201,049 52.14%
-
Tax Rate 15.12% 31.23% -21.98% 38.34% 25.83% 18.13% 23.72% -
Total Cost 618,399 722,438 581,937 790,972 657,902 595,493 601,721 1.83%
-
Net Worth 6,188,365 5,892,322 5,459,193 5,580,818 5,416,623 5,208,154 4,979,812 15.57%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 131,183 - 152,899 - 109,185 - -
Div Payout % - 74.17% - 91.97% - 33.44% - -
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 6,188,365 5,892,322 5,459,193 5,580,818 5,416,623 5,208,154 4,979,812 15.57%
NOSH 1,093,350 1,093,195 1,091,838 1,092,136 1,092,061 1,091,856 1,092,064 0.07%
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 37.90% 19.66% 29.49% 17.36% 29.43% 35.40% 25.04% -
ROE 6.10% 3.00% 4.46% 2.98% 5.07% 6.27% 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 91.08 82.26 75.59 87.64 85.36 84.43 73.51 15.34%
EPS 34.53 16.18 4.46 15.23 25.13 29.90 18.41 52.02%
DPS 0.00 12.00 0.00 14.00 0.00 10.00 0.00 -
NAPS 5.66 5.39 5.00 5.11 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 16.77 15.14 13.90 16.12 15.70 15.52 13.52 15.42%
EPS 6.36 2.98 4.10 2.80 4.62 5.50 3.39 52.05%
DPS 0.00 2.21 0.00 2.57 0.00 1.84 0.00 -
NAPS 1.0422 0.9923 0.9194 0.9398 0.9122 0.8771 0.8386 15.57%
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 2.44 2.84 3.49 2.56 2.58 2.25 2.54 -2.63%
P/EPS 6.43 14.46 11.84 14.72 8.76 6.35 10.16 -26.26%
EY 15.55 6.91 8.45 6.80 11.42 15.74 9.84 35.63%
DY 0.00 5.13 0.00 6.25 0.00 5.26 0.00 -
P/NAPS 0.39 0.43 0.53 0.44 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 2.77 2.89 3.23 2.88 2.48 2.39 2.58 4.84%
P/EPS 7.30 14.71 10.94 16.55 8.44 6.76 10.32 -20.59%
EY 13.70 6.80 9.14 6.04 11.85 14.80 9.69 25.94%
DY 0.00 5.04 0.00 5.56 0.00 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