[GENTING] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[GENTING] GENTING BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 50.69%
YoY- 20.63%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 6,234,237 4,010,444 2,029,636 6,418,628 4,215,320 2,630,430 1,233,654 194.19%
PBT 2,484,904 2,119,215 1,202,838 2,703,873 1,781,905 1,039,426 491,119 194.43%
Tax -683,931 -596,630 -401,101 -461,382 -266,237 -168,683 -24,566 816.72%
NP 1,800,973 1,522,585 801,737 2,242,491 1,515,668 870,743 466,553 145.87%
-
NP to SH 1,474,423 1,199,197 656,695 1,504,244 998,210 579,533 307,477 184.09%
-
Tax Rate 27.52% 28.15% 33.35% 17.06% 14.94% 16.23% 5.00% -
Total Cost 4,433,264 2,487,859 1,227,899 4,176,137 2,699,652 1,759,687 767,101 221.69%
-
Net Worth 12,970,487 12,343,044 11,855,966 2,162,346 9,875,585 9,169,825 9,169,995 25.97%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 99,772 99,779 - 45,225 16,929 16,928 - -
Div Payout % 6.77% 8.32% - 3.01% 1.70% 2.92% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 12,970,487 12,343,044 11,855,966 2,162,346 9,875,585 9,169,825 9,169,995 25.97%
NOSH 3,695,295 3,695,522 3,693,447 706,649 705,398 705,371 705,384 201.33%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 28.89% 37.97% 39.50% 34.94% 35.96% 33.10% 37.82% -
ROE 11.37% 9.72% 5.54% 69.57% 10.11% 6.32% 3.35% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 168.71 108.52 54.95 908.32 597.58 372.91 174.89 -2.36%
EPS 39.90 32.45 17.78 42.57 28.30 16.43 8.72 175.36%
DPS 2.70 2.70 0.00 6.40 2.40 2.40 0.00 -
NAPS 3.51 3.34 3.21 3.06 14.00 13.00 13.00 -58.19%
Adjusted Per Share Value based on latest NOSH - 710,322
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 160.80 103.44 52.35 165.56 108.73 67.85 31.82 194.19%
EPS 38.03 30.93 16.94 38.80 25.75 14.95 7.93 184.11%
DPS 2.57 2.57 0.00 1.17 0.44 0.44 0.00 -
NAPS 3.3456 3.1837 3.0581 0.5578 2.5473 2.3652 2.3653 25.97%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 8.05 8.25 7.95 6.60 4.82 4.74 4.76 -
P/RPS 4.77 7.60 14.47 0.73 0.81 1.27 2.72 45.37%
P/EPS 20.18 25.42 44.71 3.10 3.41 5.77 10.92 50.53%
EY 4.96 3.93 2.24 32.25 29.36 17.33 9.16 -33.54%
DY 0.34 0.33 0.00 0.97 0.50 0.51 0.00 -
P/NAPS 2.29 2.47 2.48 2.16 0.34 0.36 0.37 236.72%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 22/11/07 23/08/07 24/05/07 28/02/07 23/11/06 30/08/06 31/05/06 -
Price 7.50 7.25 7.80 7.10 5.60 4.92 4.50 -
P/RPS 4.45 6.68 14.19 0.78 0.94 1.32 2.57 44.14%
P/EPS 18.80 22.34 43.87 3.34 3.96 5.99 10.32 49.10%
EY 5.32 4.48 2.28 29.98 25.27 16.70 9.69 -32.92%
DY 0.36 0.37 0.00 0.90 0.43 0.49 0.00 -
P/NAPS 2.14 2.17 2.43 2.32 0.40 0.38 0.35 234.00%

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