[GENTING] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[GENTING] GENTING BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 21.39%
YoY- 30.71%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 8,923,113 8,312,316 5,620,426 5,319,542 4,604,001 4,109,593 3,479,696 16.97%
PBT 2,458,304 3,313,205 2,375,873 2,411,670 1,945,028 1,599,782 1,599,001 7.42%
Tax -747,250 -911,908 -354,982 -602,716 -1,026,669 -848,825 -818,876 -1.51%
NP 1,711,053 2,401,297 2,020,890 1,808,954 918,358 750,957 780,125 13.97%
-
NP to SH 920,106 1,965,897 1,330,946 1,200,368 918,358 750,957 780,125 2.78%
-
Tax Rate 30.40% 27.52% 14.94% 24.99% 52.78% 53.06% 51.21% -
Total Cost 7,212,060 5,911,018 3,599,536 3,510,588 3,685,642 3,358,636 2,699,570 17.77%
-
Net Worth 12,624,318 12,970,487 9,875,585 8,405,300 7,606,815 6,888,784 6,295,834 12.28%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 148,085 133,030 22,572 93,940 75,129 65,741 65,728 14.48%
Div Payout % 16.09% 6.77% 1.70% 7.83% 8.18% 8.75% 8.43% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 12,624,318 12,970,487 9,875,585 8,405,300 7,606,815 6,888,784 6,295,834 12.28%
NOSH 3,702,146 3,695,295 705,398 704,551 704,334 704,374 704,232 31.82%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 19.18% 28.89% 35.96% 34.01% 19.95% 18.27% 22.42% -
ROE 7.29% 15.16% 13.48% 14.28% 12.07% 10.90% 12.39% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 241.03 224.94 796.77 755.03 653.67 583.44 494.11 -11.26%
EPS 24.85 53.20 37.73 170.37 130.39 106.61 110.76 -22.03%
DPS 4.00 3.60 3.20 13.33 10.67 9.33 9.33 -13.15%
NAPS 3.41 3.51 14.00 11.93 10.80 9.78 8.94 -14.82%
Adjusted Per Share Value based on latest NOSH - 704,502
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 230.16 214.41 144.97 137.21 118.75 106.00 89.75 16.97%
EPS 23.73 50.71 34.33 30.96 23.69 19.37 20.12 2.78%
DPS 3.82 3.43 0.58 2.42 1.94 1.70 1.70 14.43%
NAPS 3.2563 3.3456 2.5473 2.168 1.9621 1.7769 1.6239 12.28%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 5.25 8.05 4.82 4.28 3.38 3.00 2.60 -
P/RPS 2.18 3.58 0.60 0.57 0.52 0.51 0.53 26.55%
P/EPS 21.12 15.13 2.55 2.51 2.59 2.81 2.35 44.14%
EY 4.73 6.61 39.15 39.81 38.58 35.54 42.61 -30.65%
DY 0.76 0.45 0.66 3.12 3.16 3.11 3.59 -22.78%
P/NAPS 1.54 2.29 0.34 0.36 0.31 0.31 0.29 32.05%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 27/11/08 22/11/07 23/11/06 25/11/05 30/11/04 20/11/03 27/11/02 -
Price 4.44 7.50 5.60 4.30 3.70 3.48 2.60 -
P/RPS 1.84 3.33 0.70 0.57 0.57 0.60 0.53 23.02%
P/EPS 17.86 14.10 2.97 2.52 2.84 3.26 2.35 40.17%
EY 5.60 7.09 33.69 39.62 35.24 30.64 42.61 -28.67%
DY 0.90 0.48 0.57 3.10 2.88 2.68 3.59 -20.57%
P/NAPS 1.30 2.14 0.40 0.36 0.34 0.36 0.29 28.37%

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