[GENTING] QoQ 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- 20.87%
YoY- 45.97%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 2,223,793 1,980,808 2,029,636 2,203,308 1,584,890 1,396,776 1,233,654 48.06%
PBT 365,689 916,377 1,202,838 921,968 742,479 548,307 491,119 -17.83%
Tax -87,301 -195,529 -401,101 -195,145 -97,554 -144,117 -24,566 132.69%
NP 278,388 720,848 801,737 726,823 644,925 404,190 466,553 -29.10%
-
NP to SH 275,226 542,502 656,695 506,034 418,677 272,056 307,477 -7.11%
-
Tax Rate 23.87% 21.34% 33.35% 21.17% 13.14% 26.28% 5.00% -
Total Cost 1,945,405 1,259,960 1,227,899 1,476,485 939,965 992,586 767,101 85.86%
-
Net Worth 12,967,023 12,343,028 11,855,966 10,654,843 9,876,121 9,169,634 9,169,995 25.95%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 99,778 - 28,412 - 16,928 - -
Div Payout % - 18.39% - 5.61% - 6.22% - -
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 12,967,023 12,343,028 11,855,966 10,654,843 9,876,121 9,169,634 9,169,995 25.95%
NOSH 3,694,308 3,695,517 3,693,447 710,322 705,437 705,356 705,384 201.27%
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 12.52% 36.39% 39.50% 32.99% 40.69% 28.94% 37.82% -
ROE 2.12% 4.40% 5.54% 4.75% 4.24% 2.97% 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 60.20 53.60 54.95 310.18 224.67 198.02 174.89 -50.85%
EPS 7.45 14.68 17.78 14.25 11.87 7.71 8.72 -9.95%
DPS 0.00 2.70 0.00 4.00 0.00 2.40 0.00 -
NAPS 3.51 3.34 3.21 15.00 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 57.36 51.09 52.35 56.83 40.88 36.03 31.82 48.06%
EPS 7.10 13.99 16.94 13.05 10.80 7.02 7.93 -7.09%
DPS 0.00 2.57 0.00 0.73 0.00 0.44 0.00 -
NAPS 3.3447 3.1837 3.0581 2.7483 2.5474 2.3652 2.3653 25.95%
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 13.37 15.39 14.47 2.13 2.15 2.39 2.72 188.81%
P/EPS 108.05 56.20 44.71 9.26 8.12 12.29 10.92 360.25%
EY 0.93 1.78 2.24 10.79 12.31 8.14 9.16 -78.20%
DY 0.00 0.33 0.00 0.61 0.00 0.51 0.00 -
P/NAPS 2.29 2.47 2.48 0.44 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 12.46 13.53 14.19 2.29 2.49 2.48 2.57 186.18%
P/EPS 100.67 49.39 43.87 9.97 9.44 12.76 10.32 355.90%
EY 0.99 2.02 2.28 10.03 10.60 7.84 9.69 -78.11%
DY 0.00 0.37 0.00 0.56 0.00 0.49 0.00 -
P/NAPS 2.14 2.17 2.43 0.47 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