[GENTING] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[GENTING] GENTING BHD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 7.73%
YoY- 165.31%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 3,924,220 3,534,686 3,479,696 3,532,168 3,585,024 3,148,376 3,053,852 18.21%
PBT 1,593,332 1,559,516 1,599,001 1,566,496 1,446,092 1,034,642 974,976 38.78%
Tax -810,948 -802,992 -818,876 -793,380 -728,464 -580,998 -561,645 27.77%
NP 782,384 756,524 780,125 773,116 717,628 453,644 413,330 53.07%
-
NP to SH 782,384 756,524 780,125 773,116 717,628 453,644 413,330 53.07%
-
Tax Rate 50.90% 51.49% 51.21% 50.65% 50.37% 56.15% 57.61% -
Total Cost 3,141,836 2,778,162 2,699,570 2,759,052 2,867,396 2,694,732 2,640,521 12.29%
-
Net Worth 6,620,822 6,423,491 6,295,834 6,125,782 5,973,197 5,733,947 5,657,463 11.06%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 144,387 65,728 98,575 - 133,839 - -
Div Payout % - 19.09% 8.43% 12.75% - 29.50% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 6,620,822 6,423,491 6,295,834 6,125,782 5,973,197 5,733,947 5,657,463 11.06%
NOSH 704,342 704,330 704,232 704,112 703,556 704,416 704,540 -0.01%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 19.94% 21.40% 22.42% 21.89% 20.02% 14.41% 13.53% -
ROE 11.82% 11.78% 12.39% 12.62% 12.01% 7.91% 7.31% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 557.15 501.85 494.11 501.65 509.56 446.95 433.45 18.23%
EPS 111.08 107.41 110.76 109.80 102.00 64.40 58.67 53.10%
DPS 0.00 20.50 9.33 14.00 0.00 19.00 0.00 -
NAPS 9.40 9.12 8.94 8.70 8.49 8.14 8.03 11.08%
Adjusted Per Share Value based on latest NOSH - 704,595
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 101.87 91.76 90.33 91.70 93.07 81.73 79.28 18.21%
EPS 20.31 19.64 20.25 20.07 18.63 11.78 10.73 53.07%
DPS 0.00 3.75 1.71 2.56 0.00 3.47 0.00 -
NAPS 1.7188 1.6676 1.6344 1.5903 1.5507 1.4886 1.4687 11.06%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 2.58 2.68 2.60 2.92 2.78 2.10 1.78 -
P/RPS 0.46 0.53 0.53 0.58 0.55 0.47 0.41 7.98%
P/EPS 2.32 2.50 2.35 2.66 2.73 3.26 3.03 -16.31%
EY 43.05 40.08 42.61 37.60 36.69 30.67 32.96 19.50%
DY 0.00 7.65 3.59 4.79 0.00 9.05 0.00 -
P/NAPS 0.27 0.29 0.29 0.34 0.33 0.26 0.22 14.64%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 28/05/03 28/02/03 27/11/02 29/08/02 30/05/02 27/02/02 28/11/01 -
Price 2.68 2.80 2.60 2.84 3.12 2.30 1.98 -
P/RPS 0.48 0.56 0.53 0.57 0.61 0.51 0.46 2.88%
P/EPS 2.41 2.61 2.35 2.59 3.06 3.57 3.38 -20.20%
EY 41.45 38.36 42.61 38.66 32.69 28.00 29.63 25.10%
DY 0.00 7.32 3.59 4.93 0.00 8.26 0.00 -
P/NAPS 0.29 0.31 0.29 0.33 0.37 0.28 0.25 10.41%

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