[GENTING] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[GENTING] GENTING BHD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 14.83%
YoY- 10.88%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 8,020,888 8,118,544 6,418,628 5,620,426 5,260,860 4,934,616 5,454,141 29.41%
PBT 4,238,430 4,811,352 2,703,873 2,375,873 2,078,852 1,964,476 2,434,322 44.87%
Tax -1,193,260 -1,604,404 -461,382 -354,982 -337,366 -98,264 -622,644 54.47%
NP 3,045,170 3,206,948 2,242,491 2,020,890 1,741,486 1,866,212 1,811,678 41.50%
-
NP to SH 2,398,394 2,626,780 1,504,244 1,330,946 1,159,066 1,229,908 1,246,947 54.84%
-
Tax Rate 28.15% 33.35% 17.06% 14.94% 16.23% 5.00% 25.58% -
Total Cost 4,975,718 4,911,596 4,176,137 3,599,536 3,519,374 3,068,404 3,642,463 23.18%
-
Net Worth 12,343,044 11,855,966 2,162,346 9,875,585 9,169,825 9,169,995 9,020,018 23.32%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 199,558 - 45,225 22,572 33,857 - 204,359 -1.57%
Div Payout % 8.32% - 3.01% 1.70% 2.92% - 16.39% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 12,343,044 11,855,966 2,162,346 9,875,585 9,169,825 9,169,995 9,020,018 23.32%
NOSH 3,695,522 3,693,447 706,649 705,398 705,371 705,384 704,688 202.76%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 37.97% 39.50% 34.94% 35.96% 33.10% 37.82% 33.22% -
ROE 19.43% 22.16% 69.57% 13.48% 12.64% 13.41% 13.82% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 217.04 219.81 908.32 796.77 745.83 699.56 773.98 -57.25%
EPS 64.90 71.12 42.57 37.73 32.86 34.88 176.95 -48.85%
DPS 5.40 0.00 6.40 3.20 4.80 0.00 29.00 -67.49%
NAPS 3.34 3.21 3.06 14.00 13.00 13.00 12.80 -59.26%
Adjusted Per Share Value based on latest NOSH - 705,437
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 206.89 209.41 165.56 144.97 135.70 127.28 140.68 29.41%
EPS 61.86 67.75 38.80 34.33 29.90 31.72 32.16 54.85%
DPS 5.15 0.00 1.17 0.58 0.87 0.00 5.27 -1.52%
NAPS 3.1837 3.0581 0.5578 2.5473 2.3652 2.3653 2.3266 23.32%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 8.25 7.95 6.60 4.82 4.74 4.76 4.28 -
P/RPS 3.80 3.62 0.73 0.60 0.64 0.68 0.55 264.04%
P/EPS 12.71 11.18 3.10 2.55 2.88 2.73 2.42 203.06%
EY 7.87 8.95 32.25 39.15 34.67 36.63 41.34 -67.00%
DY 0.65 0.00 0.97 0.66 1.01 0.00 6.78 -79.14%
P/NAPS 2.47 2.48 2.16 0.34 0.36 0.37 0.33 284.05%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 23/08/07 24/05/07 28/02/07 23/11/06 30/08/06 31/05/06 22/02/06 -
Price 7.25 7.80 7.10 5.60 4.92 4.50 4.60 -
P/RPS 3.34 3.55 0.78 0.70 0.66 0.64 0.59 218.64%
P/EPS 11.17 10.97 3.34 2.97 2.99 2.58 2.60 164.97%
EY 8.95 9.12 29.98 33.69 33.40 38.75 38.47 -62.27%
DY 0.74 0.00 0.90 0.57 0.98 0.00 6.30 -76.10%
P/NAPS 2.17 2.43 2.32 0.40 0.38 0.35 0.36 232.30%

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