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

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 25.3%
YoY- 161.79%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM'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 2,763,120 2,781,527 2,760,218 2,837,748 2,941,220 2,503,131 2,412,496 9.47%
PBT 752,776 939,666 1,023,761 996,810 850,972 605,468 597,936 16.60%
Tax -262,012 -296,312 -292,953 -293,542 -289,692 -253,542 -236,216 7.16%
NP 490,764 643,354 730,808 703,268 561,280 351,926 361,720 22.57%
-
NP to SH 490,376 643,354 730,808 703,268 561,280 351,926 361,720 22.51%
-
Tax Rate 34.81% 31.53% 28.62% 29.45% 34.04% 41.88% 39.51% -
Total Cost 2,272,356 2,138,173 2,029,410 2,134,480 2,379,940 2,151,205 2,050,776 7.08%
-
Net Worth 3,882,870 3,766,713 3,737,876 3,603,702 3,437,296 3,256,954 3,237,977 12.88%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 191,065 123,867 185,645 - 174,870 116,683 -
Div Payout % - 29.70% 16.95% 26.40% - 49.69% 32.26% -
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 3,882,870 3,766,713 3,737,876 3,603,702 3,437,296 3,256,954 3,237,977 12.88%
NOSH 1,090,693 1,091,800 1,092,946 1,092,031 1,087,751 1,092,937 1,093,911 -0.19%
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 17.76% 23.13% 26.48% 24.78% 19.08% 14.06% 14.99% -
ROE 12.63% 17.08% 19.55% 19.52% 16.33% 10.81% 11.17% -
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 253.34 254.77 252.55 259.86 270.39 229.03 220.54 9.69%
EPS 44.96 58.92 66.93 64.40 51.60 32.20 33.07 22.74%
DPS 0.00 17.50 11.33 17.00 0.00 16.00 10.67 -
NAPS 3.56 3.45 3.42 3.30 3.16 2.98 2.96 13.10%
Adjusted Per Share Value based on latest NOSH - 1,089,247
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 48.74 49.07 48.69 50.06 51.88 44.16 42.56 9.46%
EPS 8.65 11.35 12.89 12.41 9.90 6.21 6.38 22.52%
DPS 0.00 3.37 2.19 3.27 0.00 3.08 2.06 -
NAPS 0.6849 0.6644 0.6594 0.6357 0.6063 0.5745 0.5712 12.87%
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 1.70 1.87 1.80 2.12 1.98 1.23 1.15 -
P/RPS 0.67 0.73 0.71 0.82 0.73 0.54 0.52 18.42%
P/EPS 3.78 3.17 2.69 3.29 3.84 3.82 3.48 5.67%
EY 26.45 31.51 37.15 30.38 26.06 26.18 28.75 -5.41%
DY 0.00 9.36 6.30 8.02 0.00 13.01 9.28 -
P/NAPS 0.48 0.54 0.53 0.64 0.63 0.41 0.39 14.86%
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 1.73 1.89 1.71 2.04 2.02 1.59 1.18 -
P/RPS 0.68 0.74 0.68 0.79 0.75 0.69 0.54 16.62%
P/EPS 3.85 3.21 2.56 3.17 3.91 4.94 3.57 5.16%
EY 25.99 31.18 39.10 31.57 25.54 20.25 28.02 -4.89%
DY 0.00 9.26 6.63 8.33 0.00 10.06 9.04 -
P/NAPS 0.49 0.55 0.50 0.62 0.64 0.53 0.40 14.50%

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