[GENTING] QoQ 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
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 5,454,141 5,319,542 5,041,890 4,994,536 4,647,010 4,604,001 4,621,922 11.63%
PBT 2,434,322 2,411,670 2,064,658 1,943,232 1,777,825 1,945,028 1,914,066 17.33%
Tax -622,644 -602,716 -563,172 -991,824 -849,782 -1,026,669 -1,019,208 -27.93%
NP 1,811,678 1,808,954 1,501,486 951,408 928,043 918,358 894,858 59.83%
-
NP to SH 1,246,947 1,200,368 988,824 951,408 928,043 918,358 894,858 24.68%
-
Tax Rate 25.58% 24.99% 27.28% 51.04% 47.80% 52.78% 53.25% -
Total Cost 3,642,463 3,510,588 3,540,404 4,043,128 3,718,967 3,685,642 3,727,064 -1.51%
-
Net Worth 9,020,018 8,405,300 8,073,470 8,052,868 7,853,430 7,606,815 7,403,146 14.03%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 204,359 93,940 140,898 - 169,042 75,129 112,702 48.53%
Div Payout % 16.39% 7.83% 14.25% - 18.21% 8.18% 12.59% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 9,020,018 8,405,300 8,073,470 8,052,868 7,853,430 7,606,815 7,403,146 14.03%
NOSH 704,688 704,551 704,491 704,537 704,343 704,334 704,390 0.02%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 33.22% 34.01% 29.78% 19.05% 19.97% 19.95% 19.36% -
ROE 13.82% 14.28% 12.25% 11.81% 11.82% 12.07% 12.09% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 773.98 755.03 715.68 708.91 659.76 653.67 656.16 11.60%
EPS 176.95 170.37 140.36 135.04 131.76 130.39 127.04 24.64%
DPS 29.00 13.33 20.00 0.00 24.00 10.67 16.00 48.49%
NAPS 12.80 11.93 11.46 11.43 11.15 10.80 10.51 14.00%
Adjusted Per Share Value based on latest NOSH - 704,537
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 140.68 137.21 130.05 128.83 119.86 118.75 119.22 11.63%
EPS 32.16 30.96 25.51 24.54 23.94 23.69 23.08 24.67%
DPS 5.27 2.42 3.63 0.00 4.36 1.94 2.91 48.41%
NAPS 2.3266 2.168 2.0825 2.0771 2.0257 1.9621 1.9096 14.03%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 4.28 4.28 3.78 3.46 3.80 3.38 3.06 -
P/RPS 0.55 0.57 0.53 0.49 0.58 0.52 0.47 11.01%
P/EPS 2.42 2.51 2.69 2.56 2.88 2.59 2.41 0.27%
EY 41.34 39.81 37.13 39.03 34.67 38.58 41.52 -0.28%
DY 6.78 3.12 5.29 0.00 6.32 3.16 5.23 18.83%
P/NAPS 0.33 0.36 0.33 0.30 0.34 0.31 0.29 8.97%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 22/02/06 25/11/05 26/08/05 27/05/05 25/02/05 30/11/04 25/08/04 -
Price 4.60 4.30 3.88 3.64 3.82 3.70 2.98 -
P/RPS 0.59 0.57 0.54 0.51 0.58 0.57 0.45 19.73%
P/EPS 2.60 2.52 2.76 2.70 2.90 2.84 2.35 6.95%
EY 38.47 39.62 36.18 37.10 34.49 35.24 42.63 -6.59%
DY 6.30 3.10 5.15 0.00 6.28 2.88 5.37 11.20%
P/NAPS 0.36 0.36 0.34 0.32 0.34 0.34 0.28 18.18%

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