[GENM] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 58.79%
YoY- -44.64%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 725,886 2,708,425 1,976,442 1,304,966 690,780 2,781,527 2,070,164 -50.24%
PBT 242,250 758,718 626,232 317,841 188,194 939,666 767,821 -53.62%
Tax -74,195 -248,917 -175,368 -123,179 -65,503 -296,312 -219,715 -51.47%
NP 168,055 509,801 450,864 194,662 122,691 643,354 548,106 -54.49%
-
NP to SH 168,055 509,801 450,864 194,662 122,594 643,354 548,106 -54.49%
-
Tax Rate 30.63% 32.81% 28.00% 38.75% 34.81% 31.53% 28.62% -
Total Cost 557,831 2,198,624 1,525,578 1,110,304 568,089 2,138,173 1,522,058 -48.75%
-
Net Worth 4,313,302 4,149,162 4,083,873 3,897,607 3,882,870 3,766,713 3,737,875 10.00%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 196,539 92,815 92,800 - 191,065 92,900 -
Div Payout % - 38.55% 20.59% 47.67% - 29.70% 16.95% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 4,313,302 4,149,162 4,083,873 3,897,607 3,882,870 3,766,713 3,737,875 10.00%
NOSH 1,091,975 1,091,884 1,091,944 1,091,766 1,090,693 1,091,800 1,092,946 -0.05%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 23.15% 18.82% 22.81% 14.92% 17.76% 23.13% 26.48% -
ROE 3.90% 12.29% 11.04% 4.99% 3.16% 17.08% 14.66% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 66.47 248.05 181.00 119.53 63.33 254.77 189.41 -50.21%
EPS 15.39 46.69 41.29 17.83 11.24 58.92 50.20 -54.50%
DPS 0.00 18.00 8.50 8.50 0.00 17.50 8.50 -
NAPS 3.95 3.80 3.74 3.57 3.56 3.45 3.42 10.07%
Adjusted Per Share Value based on latest NOSH - 1,092,124
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 12.80 47.78 34.86 23.02 12.19 49.07 36.52 -50.25%
EPS 2.96 8.99 7.95 3.43 2.16 11.35 9.67 -54.54%
DPS 0.00 3.47 1.64 1.64 0.00 3.37 1.64 -
NAPS 0.7609 0.7319 0.7204 0.6875 0.6849 0.6644 0.6594 10.00%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.10 2.02 1.90 1.96 1.70 1.87 1.80 -
P/RPS 3.16 0.81 1.05 1.64 2.68 0.73 0.95 122.66%
P/EPS 13.65 4.33 4.60 10.99 15.12 3.17 3.59 143.41%
EY 7.33 23.11 21.73 9.10 6.61 31.51 27.86 -58.90%
DY 0.00 8.91 4.47 4.34 0.00 9.36 4.72 -
P/NAPS 0.53 0.53 0.51 0.55 0.48 0.54 0.53 0.00%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 25/05/04 26/02/04 20/11/03 27/08/03 28/05/03 28/02/03 27/11/02 -
Price 1.71 2.28 2.02 2.04 1.73 1.89 1.71 -
P/RPS 2.57 0.92 1.12 1.71 2.73 0.74 0.90 101.14%
P/EPS 11.11 4.88 4.89 11.44 15.39 3.21 3.41 119.61%
EY 9.00 20.48 20.44 8.74 6.50 31.18 29.33 -54.47%
DY 0.00 7.89 4.21 4.17 0.00 9.26 4.97 -
P/NAPS 0.43 0.60 0.54 0.57 0.49 0.55 0.50 -9.55%

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