[GENTING] QoQ Cumulative 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- 29.3%
YoY- 66.77%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 3,082,195 1,997,770 981,055 3,534,686 2,609,772 1,766,084 896,256 127.66%
PBT 1,199,837 686,182 398,333 1,559,516 1,199,251 783,248 361,523 122.33%
Tax -636,619 -378,957 -202,737 -802,992 -614,157 -396,690 -182,116 130.15%
NP 563,218 307,225 195,596 756,524 585,094 386,558 179,407 114.25%
-
NP to SH 563,218 307,225 195,596 756,524 585,094 386,558 179,407 114.25%
-
Tax Rate 53.06% 55.23% 50.90% 51.49% 51.21% 50.65% 50.37% -
Total Cost 2,518,977 1,690,545 785,459 2,778,162 2,024,678 1,379,526 716,849 130.95%
-
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 49,306 49,302 - 144,387 49,296 49,287 - -
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 8.18% 4.61% 2.95% 11.78% 9.29% 6.31% 3.00% -
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 437.58 283.64 139.29 501.85 370.58 250.82 127.39 127.48%
EPS 79.96 43.62 27.77 107.41 83.07 54.90 25.50 114.08%
DPS 7.00 7.00 0.00 20.50 7.00 7.00 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 79.50 51.53 25.31 91.17 67.32 45.55 23.12 127.64%
EPS 14.53 7.92 5.05 19.51 15.09 9.97 4.63 114.20%
DPS 1.27 1.27 0.00 3.72 1.27 1.27 0.00 -
NAPS 1.7769 1.7204 1.7078 1.6569 1.6239 1.5801 1.5407 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 0.69 1.06 1.85 0.53 0.70 1.16 2.18 -53.52%
P/EPS 3.75 6.88 9.29 2.50 3.13 5.32 10.90 -50.86%
EY 26.65 14.54 10.76 40.08 31.95 18.80 9.17 103.51%
DY 2.33 2.33 0.00 7.65 2.69 2.40 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 0.80 1.08 1.92 0.56 0.70 1.13 2.45 -52.54%
P/EPS 4.35 7.02 9.65 2.61 3.13 5.17 12.24 -49.79%
EY 22.98 14.25 10.36 38.36 31.95 19.33 8.17 99.13%
DY 2.01 2.29 0.00 7.32 2.69 2.46 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