[GENTING] YoY Quarter Result on 30-Jun-2005 [#2]

Stock
[GENTING] GENTING BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 7.87%
YoY- 14.29%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 2,159,206 1,980,808 1,396,776 1,272,311 1,187,777 1,016,715 869,828 16.34%
PBT 770,799 916,377 548,307 546,521 485,545 287,849 421,725 10.56%
Tax -218,925 -195,529 -144,117 -155,168 -261,070 -176,220 -214,574 0.33%
NP 551,874 720,848 404,190 391,353 224,475 111,629 207,151 17.72%
-
NP to SH 291,042 542,502 272,056 256,560 224,475 111,629 207,151 5.82%
-
Tax Rate 28.40% 21.34% 26.28% 28.39% 53.77% 61.22% 50.88% -
Total Cost 1,607,332 1,259,960 992,586 880,958 963,302 905,086 662,677 15.89%
-
Net Worth 12,848,800 12,343,028 9,169,634 8,072,975 7,402,674 6,669,568 6,129,978 13.11%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 111,084 99,778 16,928 70,444 56,347 49,299 49,321 14.47%
Div Payout % 38.17% 18.39% 6.22% 27.46% 25.10% 44.16% 23.81% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 12,848,800 12,343,028 9,169,634 8,072,975 7,402,674 6,669,568 6,129,978 13.11%
NOSH 3,702,824 3,695,517 705,356 704,448 704,345 704,283 704,595 31.82%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 25.56% 36.39% 28.94% 30.76% 18.90% 10.98% 23.82% -
ROE 2.27% 4.40% 2.97% 3.18% 3.03% 1.67% 3.38% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 58.31 53.60 198.02 180.61 168.64 144.36 123.45 -11.74%
EPS 7.86 14.68 7.71 36.42 31.87 15.85 29.40 -19.72%
DPS 3.00 2.70 2.40 10.00 8.00 7.00 7.00 -13.15%
NAPS 3.47 3.34 13.00 11.46 10.51 9.47 8.70 -14.19%
Adjusted Per Share Value based on latest NOSH - 704,448
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 55.69 51.09 36.03 32.82 30.64 26.22 22.44 16.34%
EPS 7.51 13.99 7.02 6.62 5.79 2.88 5.34 5.84%
DPS 2.87 2.57 0.44 1.82 1.45 1.27 1.27 14.54%
NAPS 3.3142 3.1837 2.3652 2.0823 1.9094 1.7203 1.5812 13.11%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 5.60 8.25 4.74 3.78 3.06 3.00 2.92 -
P/RPS 9.60 15.39 2.39 2.09 1.81 2.08 2.37 26.22%
P/EPS 71.25 56.20 12.29 10.38 9.60 18.93 9.93 38.83%
EY 1.40 1.78 8.14 9.63 10.42 5.28 10.07 -28.00%
DY 0.54 0.33 0.51 2.65 2.61 2.33 2.40 -21.99%
P/NAPS 1.61 2.47 0.36 0.33 0.29 0.32 0.34 29.55%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 28/08/08 23/08/07 30/08/06 26/08/05 25/08/04 27/08/03 29/08/02 -
Price 5.30 7.25 4.92 3.88 2.98 3.06 2.84 -
P/RPS 9.09 13.53 2.48 2.15 1.77 2.12 2.30 25.71%
P/EPS 67.43 49.39 12.76 10.65 9.35 19.31 9.66 38.20%
EY 1.48 2.02 7.84 9.39 10.69 5.18 10.35 -27.66%
DY 0.57 0.37 0.49 2.58 2.68 2.29 2.46 -21.61%
P/NAPS 1.53 2.17 0.38 0.34 0.28 0.32 0.33 29.10%

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