[GENTING] YoY 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
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 8,893,617 9,082,508 8,483,821 6,418,628 5,454,141 4,647,010 4,237,069 13.14%
PBT 2,528,449 1,734,794 3,394,509 2,703,873 2,434,322 1,777,825 1,562,231 8.34%
Tax -745,603 -751,375 -832,216 -461,382 -622,644 -849,782 -848,420 -2.12%
NP 1,782,846 983,419 2,562,293 2,242,491 1,811,678 928,043 713,811 16.46%
-
NP to SH 1,044,340 569,296 1,988,865 1,504,244 1,246,947 928,043 713,811 6.54%
-
Tax Rate 29.49% 43.31% 24.52% 17.06% 25.58% 47.80% 54.31% -
Total Cost 7,110,771 8,099,089 5,921,528 4,176,137 3,642,463 3,718,967 3,523,258 12.40%
-
Net Worth 13,894,969 12,474,170 12,344,933 2,162,346 9,020,018 7,853,430 7,043,724 11.97%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 266,073 259,107 1,367,552 45,225 204,359 169,042 151,440 9.83%
Div Payout % 25.48% 45.51% 68.76% 3.01% 16.39% 18.21% 21.22% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 13,894,969 12,474,170 12,344,933 2,162,346 9,020,018 7,853,430 7,043,724 11.97%
NOSH 3,695,470 3,701,534 3,696,087 706,649 704,688 704,343 704,372 31.78%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 20.05% 10.83% 30.20% 34.94% 33.22% 19.97% 16.85% -
ROE 7.52% 4.56% 16.11% 69.57% 13.82% 11.82% 10.13% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 240.66 245.37 229.54 908.32 773.98 659.76 601.54 -14.14%
EPS 28.26 15.38 53.81 42.57 176.95 131.76 101.34 -19.15%
DPS 7.20 7.00 37.00 6.40 29.00 24.00 21.50 -16.65%
NAPS 3.76 3.37 3.34 3.06 12.80 11.15 10.00 -15.03%
Adjusted Per Share Value based on latest NOSH - 710,322
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 229.40 234.27 218.83 165.56 140.68 119.86 109.29 13.14%
EPS 26.94 14.68 51.30 38.80 32.16 23.94 18.41 6.54%
DPS 6.86 6.68 35.27 1.17 5.27 4.36 3.91 9.81%
NAPS 3.584 3.2176 3.1842 0.5578 2.3266 2.0257 1.8168 11.97%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 7.34 3.70 7.90 6.60 4.28 3.80 3.32 -
P/RPS 3.05 1.51 3.44 0.73 0.55 0.58 0.55 33.00%
P/EPS 25.97 24.06 14.68 3.10 2.42 2.88 3.28 41.13%
EY 3.85 4.16 6.81 32.25 41.34 34.67 30.52 -29.15%
DY 0.98 1.89 4.68 0.97 6.78 6.32 6.48 -26.98%
P/NAPS 1.95 1.10 2.37 2.16 0.33 0.34 0.33 34.42%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 28/02/08 28/02/07 22/02/06 25/02/05 26/02/04 -
Price 6.31 3.54 6.85 7.10 4.60 3.82 3.88 -
P/RPS 2.62 1.44 2.98 0.78 0.59 0.58 0.65 26.12%
P/EPS 22.33 23.02 12.73 3.34 2.60 2.90 3.83 34.12%
EY 4.48 4.34 7.86 29.98 38.47 34.49 26.12 -25.44%
DY 1.14 1.98 5.40 0.90 6.30 6.28 5.54 -23.14%
P/NAPS 1.68 1.05 2.05 2.32 0.36 0.34 0.39 27.52%

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