Rank is worth substantially more than 150p per share ... - Rank Group
Rank is worth substantially more than 150p per share ... - Rank Group
Rank is worth substantially more than 150p per share ... - Rank Group
- No tags were found...
You also want an ePaper? Increase the reach of your titles
YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.
zz)<br />
(iv) Genting / Stanley Le<strong>is</strong>ure (October 2006): the multiple of 16.4x EBITDA for the twelve months ended 30 April<br />
2006 <strong>is</strong> based on a transaction value of £690.6m, an offer price of 860p sourced from Genting International Plc’s<br />
announcement dated 11 September 2006, Stanley Le<strong>is</strong>ure’s <strong>is</strong>sued and to be <strong>is</strong>sued <strong>share</strong> capital of 74,313,150<br />
(including 3,766,993 of options) sourced from Genting International Plc’s announcement dated 11 September 2006<br />
and Stanley Le<strong>is</strong>ure’s annual report for the year ended 30 April 2006 and Stanley Le<strong>is</strong>ure’s net debt of £51.5m<br />
proforma for the receipt of options proceeds relating to the outstanding options sourced from Genting’s announcement<br />
dated 11 September 2006 and the weighted average exerc<strong>is</strong>e price sourced from Stanley Le<strong>is</strong>ure’s annual report for<br />
the year ended 30 April 2006. The underlying EBITDA for the year ended 30 April 2006 <strong>is</strong> sourced from Stanley<br />
Le<strong>is</strong>ure’s annual report for the year ended 30 April 2006;<br />
(v)<br />
Genting Malaysia / Genting Singapore (July 2010) multiple of 13.9x EBITDA for the twelve months ended<br />
31 December 2009 <strong>is</strong> based on a transaction value of £340.0m and a net debt of £85.9m sourced from Genting<br />
Malaysia’s announcement dated 1 July 2010. The underlying EBITDA <strong>is</strong> sourced from the Companies House reports<br />
relating to the o<strong>per</strong>ating entities acquired (Coastbright Limited, Genting International Investment Pro<strong>per</strong>ties (UK)<br />
Limited and Genting UK PLC (formerly Genting Stanley PLC)) as quoted in Genting Malaysia’s announcement dated<br />
1 July 2010 for the year ended 31 December 2009; and<br />
(vi) The median of UK Le<strong>is</strong>ure deals relates to all acqu<strong>is</strong>itions in the gaming and le<strong>is</strong>ure sector involving a UK target and<br />
where the transaction value <strong>is</strong> in excess of $250m and <strong>is</strong> sourced from SDC.<br />
The reference to the typical premium paid for control in the UK relates to the average premia to the und<strong>is</strong>turbed <strong>share</strong><br />
price in all deals involving a UK public target (including deals where the acquirer increases its stake to above 50% without<br />
acquiring all outstanding <strong>share</strong>s) for the five years ending 23 May 2011 and where the transaction value <strong>is</strong> in excess of<br />
$500m and are sourced from the announcements related to the relevant transactions.<br />
aaa) The quotes presented on page 17 are sourced from analyst research reports referred to in note (m) above.<br />
24