[GENTING] YoY Annualized 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- 2.52%
YoY- 6.68%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 8,657,248 8,118,544 4,934,616 4,994,536 4,492,736 3,924,220 3,585,024 15.81%
PBT 3,412,740 4,811,352 1,964,476 1,943,232 1,885,952 1,593,332 1,446,092 15.37%
Tax -761,052 -1,604,404 -98,264 -991,824 -994,136 -810,948 -728,464 0.73%
NP 2,651,688 3,206,948 1,866,212 951,408 891,816 782,384 717,628 24.31%
-
NP to SH 1,757,660 2,626,780 1,229,908 951,408 891,816 782,384 717,628 16.08%
-
Tax Rate 22.30% 33.35% 5.00% 51.04% 52.71% 50.90% 50.37% -
Total Cost 6,005,560 4,911,596 3,068,404 4,043,128 3,600,920 3,141,836 2,867,396 13.09%
-
Net Worth 12,327,311 11,855,966 9,169,995 8,052,868 7,269,779 6,620,822 5,973,197 12.82%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 12,327,311 11,855,966 9,169,995 8,052,868 7,269,779 6,620,822 5,973,197 12.82%
NOSH 3,701,895 3,693,447 705,384 704,537 704,436 704,342 703,556 31.84%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 30.63% 39.50% 37.82% 19.05% 19.85% 19.94% 20.02% -
ROE 14.26% 22.16% 13.41% 11.81% 12.27% 11.82% 12.01% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 233.86 219.81 699.56 708.91 637.78 557.15 509.56 -12.16%
EPS 47.48 71.12 34.88 135.04 126.60 111.08 102.00 -11.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.33 3.21 13.00 11.43 10.32 9.40 8.49 -14.43%
Adjusted Per Share Value based on latest NOSH - 704,537
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 224.75 210.76 128.10 129.66 116.63 101.87 93.07 15.81%
EPS 45.63 68.19 31.93 24.70 23.15 20.31 18.63 16.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2002 3.0779 2.3806 2.0906 1.8873 1.7188 1.5507 12.82%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 6.55 7.95 4.76 3.46 3.38 2.58 2.78 -
P/RPS 2.80 3.62 0.68 0.49 0.53 0.46 0.55 31.12%
P/EPS 13.80 11.18 2.73 2.56 2.67 2.32 2.73 30.97%
EY 7.25 8.95 36.63 39.03 37.46 43.05 36.69 -23.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 2.48 0.37 0.30 0.33 0.27 0.33 34.65%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 29/05/08 24/05/07 31/05/06 27/05/05 25/05/04 28/05/03 30/05/02 -
Price 5.85 7.80 4.50 3.64 2.90 2.68 3.12 -
P/RPS 2.50 3.55 0.64 0.51 0.45 0.48 0.61 26.47%
P/EPS 12.32 10.97 2.58 2.70 2.29 2.41 3.06 26.10%
EY 8.12 9.12 38.75 37.10 43.66 41.45 32.69 -20.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 2.43 0.35 0.32 0.28 0.29 0.37 29.65%

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