[GENTING] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -5.76%
YoY- 17.22%
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 8,343,872 8,647,036 8,020,888 5,260,860 5,041,890 4,621,922 3,995,540 13.04%
PBT 2,274,582 3,247,968 4,238,430 2,078,852 2,064,658 1,914,066 1,372,364 8.77%
Tax -729,800 -818,376 -1,193,260 -337,366 -563,172 -1,019,208 -757,914 -0.62%
NP 1,544,782 2,429,592 3,045,170 1,741,486 1,501,486 894,858 614,450 16.59%
-
NP to SH 855,224 1,460,914 2,398,394 1,159,066 988,824 894,858 614,450 5.65%
-
Tax Rate 32.09% 25.20% 28.15% 16.23% 27.28% 53.25% 55.23% -
Total Cost 6,799,090 6,217,444 4,975,718 3,519,374 3,540,404 3,727,064 3,381,090 12.33%
-
Net Worth 13,231,209 12,846,861 12,343,044 9,169,825 8,073,470 7,403,146 6,669,924 12.08%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 221,752 222,135 199,558 33,857 140,898 112,702 98,605 14.44%
Div Payout % 25.93% 15.21% 8.32% 2.92% 14.25% 12.59% 16.05% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 13,231,209 12,846,861 12,343,044 9,169,825 8,073,470 7,403,146 6,669,924 12.08%
NOSH 3,695,868 3,702,265 3,695,522 705,371 704,491 704,390 704,321 31.78%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 18.51% 28.10% 37.97% 33.10% 29.78% 19.36% 15.38% -
ROE 6.46% 11.37% 19.43% 12.64% 12.25% 12.09% 9.21% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 225.76 233.56 217.04 745.83 715.68 656.16 567.29 -14.22%
EPS 23.14 39.46 64.90 32.86 140.36 127.04 87.24 -19.82%
DPS 6.00 6.00 5.40 4.80 20.00 16.00 14.00 -13.15%
NAPS 3.58 3.47 3.34 13.00 11.46 10.51 9.47 -14.95%
Adjusted Per Share Value based on latest NOSH - 705,356
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 215.22 223.04 206.89 135.70 130.05 119.22 103.06 13.04%
EPS 22.06 37.68 61.86 29.90 25.51 23.08 15.85 5.65%
DPS 5.72 5.73 5.15 0.87 3.63 2.91 2.54 14.47%
NAPS 3.4128 3.3137 3.1837 2.3652 2.0825 1.9096 1.7204 12.08%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 5.65 5.60 8.25 4.74 3.78 3.06 3.00 -
P/RPS 2.50 2.40 3.80 0.64 0.53 0.47 0.53 29.47%
P/EPS 24.42 14.19 12.71 2.88 2.69 2.41 3.44 38.59%
EY 4.10 7.05 7.87 34.67 37.13 41.52 29.08 -27.83%
DY 1.06 1.07 0.65 1.01 5.29 5.23 4.67 -21.87%
P/NAPS 1.58 1.61 2.47 0.36 0.33 0.29 0.32 30.46%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/09 28/08/08 23/08/07 30/08/06 26/08/05 25/08/04 27/08/03 -
Price 6.60 5.30 7.25 4.92 3.88 2.98 3.06 -
P/RPS 2.92 2.27 3.34 0.66 0.54 0.45 0.54 32.45%
P/EPS 28.52 13.43 11.17 2.99 2.76 2.35 3.51 41.74%
EY 3.51 7.45 8.95 33.40 36.18 42.63 28.51 -29.44%
DY 0.91 1.13 0.74 0.98 5.15 5.37 4.58 -23.59%
P/NAPS 1.84 1.53 2.17 0.38 0.34 0.28 0.32 33.81%

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