[GENTING] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[GENTING] GENTING BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 82.09%
YoY- 30.71%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 6,692,335 6,234,237 4,215,320 3,989,657 3,453,001 3,082,195 2,609,772 16.97%
PBT 1,843,728 2,484,904 1,781,905 1,808,753 1,458,771 1,199,837 1,199,251 7.42%
Tax -560,438 -683,931 -266,237 -452,037 -770,002 -636,619 -614,157 -1.51%
NP 1,283,290 1,800,973 1,515,668 1,356,716 688,769 563,218 585,094 13.97%
-
NP to SH 690,080 1,474,423 998,210 900,276 688,769 563,218 585,094 2.78%
-
Tax Rate 30.40% 27.52% 14.94% 24.99% 52.78% 53.06% 51.21% -
Total Cost 5,409,045 4,433,264 2,699,652 2,632,941 2,764,232 2,518,977 2,024,678 17.77%
-
Net Worth 12,624,318 12,970,487 9,875,585 8,405,300 7,606,815 6,888,784 6,295,834 12.28%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 111,064 99,772 16,929 70,455 56,346 49,306 49,296 14.48%
Div Payout % 16.09% 6.77% 1.70% 7.83% 8.18% 8.75% 8.43% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 12,624,318 12,970,487 9,875,585 8,405,300 7,606,815 6,888,784 6,295,834 12.28%
NOSH 3,702,146 3,695,295 705,398 704,551 704,334 704,374 704,232 31.82%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 19.18% 28.89% 35.96% 34.01% 19.95% 18.27% 22.42% -
ROE 5.47% 11.37% 10.11% 10.71% 9.05% 8.18% 9.29% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 180.77 168.71 597.58 566.27 490.25 437.58 370.58 -11.26%
EPS 18.64 39.90 28.30 127.78 97.79 79.96 83.07 -22.02%
DPS 3.00 2.70 2.40 10.00 8.00 7.00 7.00 -13.15%
NAPS 3.41 3.51 14.00 11.93 10.80 9.78 8.94 -14.82%
Adjusted Per Share Value based on latest NOSH - 704,502
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 173.74 161.84 109.43 103.57 89.64 80.02 67.75 16.97%
EPS 17.91 38.28 25.91 23.37 17.88 14.62 15.19 2.78%
DPS 2.88 2.59 0.44 1.83 1.46 1.28 1.28 14.45%
NAPS 3.2773 3.3672 2.5637 2.1821 1.9748 1.7884 1.6344 12.28%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 5.25 8.05 4.82 4.28 3.38 3.00 2.60 -
P/RPS 2.90 4.77 0.81 0.76 0.69 0.69 0.70 26.70%
P/EPS 28.17 20.18 3.41 3.35 3.46 3.75 3.13 44.17%
EY 3.55 4.96 29.36 29.86 28.93 26.65 31.95 -30.64%
DY 0.57 0.34 0.50 2.34 2.37 2.33 2.69 -22.76%
P/NAPS 1.54 2.29 0.34 0.36 0.31 0.31 0.29 32.05%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 27/11/08 22/11/07 23/11/06 25/11/05 30/11/04 20/11/03 27/11/02 -
Price 4.44 7.50 5.60 4.30 3.70 3.48 2.60 -
P/RPS 2.46 4.45 0.94 0.76 0.75 0.80 0.70 23.27%
P/EPS 23.82 18.80 3.96 3.37 3.78 4.35 3.13 40.20%
EY 4.20 5.32 25.27 29.72 26.43 22.98 31.95 -28.67%
DY 0.68 0.36 0.43 2.33 2.16 2.01 2.69 -20.46%
P/NAPS 1.30 2.14 0.40 0.36 0.34 0.36 0.29 28.37%

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