[GENM] QoQ Cumulative 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- 150.59%
YoY- 161.79%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 690,780 2,781,527 2,070,164 1,418,874 735,305 2,503,131 1,809,372 -47.40%
PBT 188,194 939,666 767,821 498,405 212,743 605,468 448,452 -43.97%
Tax -65,503 -296,312 -219,715 -146,771 -72,423 -253,542 -177,162 -48.51%
NP 122,691 643,354 548,106 351,634 140,320 351,926 271,290 -41.10%
-
NP to SH 122,594 643,354 548,106 351,634 140,320 351,926 271,290 -41.14%
-
Tax Rate 34.81% 31.53% 28.62% 29.45% 34.04% 41.88% 39.51% -
Total Cost 568,089 2,138,173 1,522,058 1,067,240 594,985 2,151,205 1,538,082 -48.55%
-
Net Worth 3,882,870 3,766,713 3,737,875 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 92,900 92,822 - 174,870 87,512 -
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 3,737,875 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 3.16% 17.08% 14.66% 9.76% 4.08% 10.81% 8.38% -
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 63.33 254.77 189.41 129.93 67.60 229.03 165.40 -47.30%
EPS 11.24 58.92 50.20 32.20 12.90 32.20 24.80 -41.02%
DPS 0.00 17.50 8.50 8.50 0.00 16.00 8.00 -
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 12.19 49.07 36.52 25.03 12.97 44.16 31.92 -47.39%
EPS 2.16 11.35 9.67 6.20 2.48 6.21 4.79 -41.22%
DPS 0.00 3.37 1.64 1.64 0.00 3.08 1.54 -
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 2.68 0.73 0.95 1.63 2.93 0.54 0.70 144.93%
P/EPS 15.12 3.17 3.59 6.58 15.35 3.82 4.64 119.95%
EY 6.61 31.51 27.86 15.19 6.52 26.18 21.57 -54.57%
DY 0.00 9.36 4.72 4.01 0.00 13.01 6.96 -
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 2.73 0.74 0.90 1.57 2.99 0.69 0.71 145.63%
P/EPS 15.39 3.21 3.41 6.34 15.66 4.94 4.76 118.80%
EY 6.50 31.18 29.33 15.78 6.39 20.25 21.02 -54.30%
DY 0.00 9.26 4.97 4.17 0.00 10.06 6.78 -
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