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

Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 16.87%
YoY- 35.76%
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 8,941,919 8,437,545 5,679,804 5,183,666 4,607,875 4,007,109 3,467,759 17.08%
PBT 2,753,333 3,406,872 2,407,474 2,127,807 1,821,165 1,560,102 1,502,661 10.60%
Tax -708,723 -879,076 -436,844 -653,355 -981,803 -825,454 -773,921 -1.45%
NP 2,044,610 2,527,796 1,970,630 1,474,452 839,362 734,648 728,740 18.74%
-
NP to SH 1,204,522 1,980,457 1,344,881 1,139,550 839,362 734,648 728,740 8.72%
-
Tax Rate 25.74% 25.80% 18.15% 30.71% 53.91% 52.91% 51.50% -
Total Cost 6,897,309 5,909,749 3,709,174 3,709,214 3,768,513 3,272,461 2,739,019 16.62%
-
Net Worth 12,631,703 12,967,023 9,876,121 8,404,717 7,607,916 6,887,514 6,297,871 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 270,114 128,191 150,887 183,143 158,480 144,390 137,340 11.92%
Div Payout % 22.43% 6.47% 11.22% 16.07% 18.88% 19.65% 18.85% -
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 12,631,703 12,967,023 9,876,121 8,404,717 7,607,916 6,887,514 6,297,871 12.28%
NOSH 3,704,311 3,694,308 705,437 704,502 704,436 704,244 704,459 31.83%
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 22.87% 29.96% 34.70% 28.44% 18.22% 18.33% 21.01% -
ROE 9.54% 15.27% 13.62% 13.56% 11.03% 10.67% 11.57% -
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 241.39 228.39 805.15 735.79 654.12 568.99 492.26 -11.18%
EPS 32.52 53.61 190.65 161.75 119.15 104.32 103.45 -17.52%
DPS 7.30 3.47 21.40 26.00 22.50 20.50 19.50 -15.09%
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 230.65 217.64 146.50 133.71 118.85 103.36 89.45 17.08%
EPS 31.07 51.08 34.69 29.39 21.65 18.95 18.80 8.72%
DPS 6.97 3.31 3.89 4.72 4.09 3.72 3.54 11.94%
NAPS 3.2582 3.3447 2.5474 2.1679 1.9624 1.7766 1.6245 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 2.17 3.52 0.60 0.58 0.52 0.53 0.53 26.45%
P/EPS 16.15 15.02 2.53 2.65 2.84 2.88 2.51 36.34%
EY 6.19 6.66 39.55 37.79 35.25 34.77 39.79 -26.64%
DY 1.39 0.43 4.44 6.07 6.66 6.83 7.50 -24.47%
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 3.28 0.70 0.58 0.57 0.61 0.53 23.02%
P/EPS 13.65 13.99 2.94 2.66 3.11 3.34 2.51 32.57%
EY 7.32 7.15 34.04 37.62 32.20 29.98 39.79 -24.56%
DY 1.64 0.46 3.82 6.05 6.08 5.89 7.50 -22.36%
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