[GENTING] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[GENTING] GENTING BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -3.03%
YoY- 66.77%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 4,109,593 3,995,540 3,924,220 3,534,686 3,479,696 3,532,168 3,585,024 9.52%
PBT 1,599,782 1,372,364 1,593,332 1,559,516 1,599,001 1,566,496 1,446,092 6.95%
Tax -848,825 -757,914 -810,948 -802,992 -818,876 -793,380 -728,464 10.72%
NP 750,957 614,450 782,384 756,524 780,125 773,116 717,628 3.06%
-
NP to SH 750,957 614,450 782,384 756,524 780,125 773,116 717,628 3.06%
-
Tax Rate 53.06% 55.23% 50.90% 51.49% 51.21% 50.65% 50.37% -
Total Cost 3,358,636 3,381,090 3,141,836 2,778,162 2,699,570 2,759,052 2,867,396 11.10%
-
Net Worth 6,888,784 6,669,924 6,620,822 6,423,491 6,295,834 6,125,782 5,973,197 9.96%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 65,741 98,605 - 144,387 65,728 98,575 - -
Div Payout % 8.75% 16.05% - 19.09% 8.43% 12.75% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 6,888,784 6,669,924 6,620,822 6,423,491 6,295,834 6,125,782 5,973,197 9.96%
NOSH 704,374 704,321 704,342 704,330 704,232 704,112 703,556 0.07%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 18.27% 15.38% 19.94% 21.40% 22.42% 21.89% 20.02% -
ROE 10.90% 9.21% 11.82% 11.78% 12.39% 12.62% 12.01% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 583.44 567.29 557.15 501.85 494.11 501.65 509.56 9.43%
EPS 106.61 87.24 111.08 107.41 110.76 109.80 102.00 2.98%
DPS 9.33 14.00 0.00 20.50 9.33 14.00 0.00 -
NAPS 9.78 9.47 9.40 9.12 8.94 8.70 8.49 9.87%
Adjusted Per Share Value based on latest NOSH - 704,377
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 106.69 103.73 101.87 91.76 90.33 91.70 93.07 9.52%
EPS 19.50 15.95 20.31 19.64 20.25 20.07 18.63 3.08%
DPS 1.71 2.56 0.00 3.75 1.71 2.56 0.00 -
NAPS 1.7884 1.7315 1.7188 1.6676 1.6344 1.5903 1.5507 9.96%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 3.00 3.00 2.58 2.68 2.60 2.92 2.78 -
P/RPS 0.51 0.53 0.46 0.53 0.53 0.58 0.55 -4.90%
P/EPS 2.81 3.44 2.32 2.50 2.35 2.66 2.73 1.94%
EY 35.54 29.08 43.05 40.08 42.61 37.60 36.69 -2.09%
DY 3.11 4.67 0.00 7.65 3.59 4.79 0.00 -
P/NAPS 0.31 0.32 0.27 0.29 0.29 0.34 0.33 -4.07%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 27/08/03 28/05/03 28/02/03 27/11/02 29/08/02 30/05/02 -
Price 3.48 3.06 2.68 2.80 2.60 2.84 3.12 -
P/RPS 0.60 0.54 0.48 0.56 0.53 0.57 0.61 -1.09%
P/EPS 3.26 3.51 2.41 2.61 2.35 2.59 3.06 4.30%
EY 30.64 28.51 41.45 38.36 42.61 38.66 32.69 -4.22%
DY 2.68 4.58 0.00 7.32 3.59 4.93 0.00 -
P/NAPS 0.36 0.32 0.29 0.31 0.29 0.33 0.37 -1.80%

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