[GENM] QoQ Annualized Quarter Result on 30-Sep-2001 [#3]

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
28-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 34.65%
YoY- 39.45%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 2,837,748 2,941,220 2,503,131 2,412,496 2,474,436 2,549,304 2,337,926 13.82%
PBT 996,810 850,972 605,468 597,936 503,648 231,796 -646,645 -
Tax -293,542 -289,692 -253,542 -236,216 -235,014 -221,604 646,645 -
NP 703,268 561,280 351,926 361,720 268,634 10,192 0 -
-
NP to SH 703,268 561,280 351,926 361,720 268,634 10,192 -876,572 -
-
Tax Rate 29.45% 34.04% 41.88% 39.51% 46.66% 95.60% - -
Total Cost 2,134,480 2,379,940 2,151,205 2,050,776 2,205,802 2,539,112 2,337,926 -5.90%
-
Net Worth 3,603,702 3,437,296 3,256,954 3,237,977 3,090,382 3,528,979 3,023,791 12.44%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 185,645 - 174,870 116,683 174,721 - 174,659 4.16%
Div Payout % 26.40% - 49.69% 32.26% 65.04% - 0.00% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 3,603,702 3,437,296 3,256,954 3,237,977 3,090,382 3,528,979 3,023,791 12.44%
NOSH 1,092,031 1,087,751 1,092,937 1,093,911 1,092,008 1,273,999 1,091,621 0.02%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 24.78% 19.08% 14.06% 14.99% 10.86% 0.40% 0.00% -
ROE 19.52% 16.33% 10.81% 11.17% 8.69% 0.29% -28.99% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 259.86 270.39 229.03 220.54 226.60 200.10 214.17 13.79%
EPS 64.40 51.60 32.20 33.07 24.60 0.80 -80.30 -
DPS 17.00 0.00 16.00 10.67 16.00 0.00 16.00 4.13%
NAPS 3.30 3.16 2.98 2.96 2.83 2.77 2.77 12.41%
Adjusted Per Share Value based on latest NOSH - 1,095,784
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 50.06 51.88 44.16 42.56 43.65 44.97 41.24 13.83%
EPS 12.41 9.90 6.21 6.38 4.74 0.18 -15.46 -
DPS 3.27 0.00 3.08 2.06 3.08 0.00 3.08 4.08%
NAPS 0.6357 0.6063 0.5745 0.5712 0.5451 0.6225 0.5334 12.44%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 2.12 1.98 1.23 1.15 1.02 1.17 1.21 -
P/RPS 0.82 0.73 0.54 0.52 0.45 0.58 0.56 29.03%
P/EPS 3.29 3.84 3.82 3.48 4.15 146.25 -1.51 -
EY 30.38 26.06 26.18 28.75 24.12 0.68 -66.36 -
DY 8.02 0.00 13.01 9.28 15.69 0.00 13.22 -28.40%
P/NAPS 0.64 0.63 0.41 0.39 0.36 0.42 0.44 28.46%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 29/08/02 30/05/02 27/02/02 28/11/01 28/08/01 29/05/01 28/02/01 -
Price 2.04 2.02 1.59 1.18 1.28 1.04 1.44 -
P/RPS 0.79 0.75 0.69 0.54 0.56 0.52 0.67 11.64%
P/EPS 3.17 3.91 4.94 3.57 5.20 130.00 -1.79 -
EY 31.57 25.54 20.25 28.02 19.22 0.77 -55.76 -
DY 8.33 0.00 10.06 9.04 12.50 0.00 11.11 -17.51%
P/NAPS 0.62 0.64 0.53 0.40 0.45 0.38 0.52 12.47%

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