[GENTING] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[GENTING] GENTING BHD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 9.42%
YoY- 34.36%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 5,679,804 5,563,626 5,439,161 5,454,141 5,183,666 4,856,994 4,772,460 12.29%
PBT 2,407,474 2,441,419 2,439,633 2,434,322 2,127,807 1,853,121 1,792,145 21.72%
Tax -436,844 -509,741 -520,792 -744,182 -653,355 -743,302 -849,204 -35.77%
NP 1,970,630 1,931,678 1,918,841 1,690,140 1,474,452 1,109,819 942,941 63.38%
-
NP to SH 1,344,881 1,332,068 1,316,572 1,246,947 1,139,550 975,026 942,941 26.67%
-
Tax Rate 18.15% 20.88% 21.35% 30.57% 30.71% 40.11% 47.38% -
Total Cost 3,709,174 3,631,948 3,520,320 3,764,001 3,709,214 3,747,175 3,829,519 -2.10%
-
Net Worth 9,876,121 9,169,634 9,169,995 13,861,200 8,404,717 8,072,975 8,052,868 14.56%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 150,887 150,887 204,403 204,403 183,143 183,143 169,046 -7.28%
Div Payout % 11.22% 11.33% 15.53% 16.39% 16.07% 18.78% 17.93% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 9,876,121 9,169,634 9,169,995 13,861,200 8,404,717 8,072,975 8,052,868 14.56%
NOSH 705,437 705,356 705,384 705,045 704,502 704,448 704,537 0.08%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 34.70% 34.72% 35.28% 30.99% 28.44% 22.85% 19.76% -
ROE 13.62% 14.53% 14.36% 9.00% 13.56% 12.08% 11.71% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 805.15 788.77 771.09 773.59 735.79 689.48 677.39 12.19%
EPS 190.65 188.85 186.65 176.86 161.75 138.41 133.84 26.57%
DPS 21.40 21.40 29.00 29.00 26.00 26.00 24.00 -7.35%
NAPS 14.00 13.00 13.00 19.66 11.93 11.46 11.43 14.46%
Adjusted Per Share Value based on latest NOSH - 705,045
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 146.50 143.51 140.30 140.68 133.71 125.28 123.10 12.28%
EPS 34.69 34.36 33.96 32.16 29.39 25.15 24.32 26.68%
DPS 3.89 3.89 5.27 5.27 4.72 4.72 4.36 -7.31%
NAPS 2.5474 2.3652 2.3653 3.5753 2.1679 2.0823 2.0771 14.56%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 4.82 4.74 4.76 4.28 4.28 3.78 3.46 -
P/RPS 0.60 0.60 0.62 0.55 0.58 0.55 0.51 11.43%
P/EPS 2.53 2.51 2.55 2.42 2.65 2.73 2.59 -1.54%
EY 39.55 39.84 39.21 41.32 37.79 36.62 38.68 1.49%
DY 4.44 4.51 6.09 6.78 6.07 6.88 6.94 -25.73%
P/NAPS 0.34 0.36 0.37 0.22 0.36 0.33 0.30 8.69%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 23/11/06 30/08/06 31/05/06 22/02/06 25/11/05 26/08/05 27/05/05 -
Price 5.60 4.92 4.50 4.60 4.30 3.88 3.64 -
P/RPS 0.70 0.62 0.58 0.59 0.58 0.56 0.54 18.86%
P/EPS 2.94 2.61 2.41 2.60 2.66 2.80 2.72 5.31%
EY 34.04 38.38 41.48 38.45 37.62 35.67 36.77 -5.00%
DY 3.82 4.35 6.44 6.30 6.05 6.70 6.59 -30.45%
P/NAPS 0.40 0.38 0.35 0.23 0.36 0.34 0.32 16.02%

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