[GENM] QoQ Cumulative 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- 101.98%
YoY- 39.45%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Cumulative Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 1,418,874 735,305 2,503,131 1,809,372 1,237,218 637,326 2,337,926 -28.38%
PBT 498,405 212,743 605,468 448,452 251,824 57,949 -646,645 -
Tax -146,771 -72,423 -253,542 -177,162 -117,507 -55,401 646,645 -
NP 351,634 140,320 351,926 271,290 134,317 2,548 0 -
-
NP to SH 351,634 140,320 351,926 271,290 134,317 2,548 -876,572 -
-
Tax Rate 29.45% 34.04% 41.88% 39.51% 46.66% 95.60% - -
Total Cost 1,067,240 594,985 2,151,205 1,538,082 1,102,901 634,778 2,337,926 -40.79%
-
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 92,822 - 174,870 87,512 87,360 - 174,659 -34.46%
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 9.76% 4.08% 10.81% 8.38% 4.35% 0.07% -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 129.93 67.60 229.03 165.40 113.30 50.03 214.17 -28.40%
EPS 32.20 12.90 32.20 24.80 12.30 0.20 -80.30 -
DPS 8.50 0.00 16.00 8.00 8.00 0.00 16.00 -34.48%
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 25.03 12.97 44.16 31.92 21.82 11.24 41.24 -28.38%
EPS 6.20 2.48 6.21 4.79 2.37 0.04 -15.46 -
DPS 1.64 0.00 3.08 1.54 1.54 0.00 3.08 -34.38%
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 1.63 2.93 0.54 0.70 0.90 2.34 0.56 104.25%
P/EPS 6.58 15.35 3.82 4.64 8.29 585.00 -1.51 -
EY 15.19 6.52 26.18 21.57 12.06 0.17 -66.36 -
DY 4.01 0.00 13.01 6.96 7.84 0.00 13.22 -54.95%
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 1.57 2.99 0.69 0.71 1.13 2.08 0.67 76.69%
P/EPS 6.34 15.66 4.94 4.76 10.41 520.00 -1.79 -
EY 15.78 6.39 20.25 21.02 9.61 0.19 -55.76 -
DY 4.17 0.00 10.06 6.78 6.25 0.00 11.11 -48.06%
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