[GENM] QoQ Cumulative Quarter Result on 31-Dec-2001 [#4]

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 29.72%
YoY- 140.15%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 2,070,164 1,418,874 735,305 2,503,131 1,809,372 1,237,218 637,326 119.17%
PBT 767,821 498,405 212,743 605,468 448,452 251,824 57,949 459.06%
Tax -219,715 -146,771 -72,423 -253,542 -177,162 -117,507 -55,401 150.34%
NP 548,106 351,634 140,320 351,926 271,290 134,317 2,548 3478.41%
-
NP to SH 548,106 351,634 140,320 351,926 271,290 134,317 2,548 3478.41%
-
Tax Rate 28.62% 29.45% 34.04% 41.88% 39.51% 46.66% 95.60% -
Total Cost 1,522,058 1,067,240 594,985 2,151,205 1,538,082 1,102,901 634,778 79.05%
-
Net Worth 3,737,875 3,603,702 3,437,296 3,256,954 3,237,977 3,090,382 3,528,979 3.90%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 92,900 92,822 - 174,870 87,512 87,360 - -
Div Payout % 16.95% 26.40% - 49.69% 32.26% 65.04% - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 3,737,875 3,603,702 3,437,296 3,256,954 3,237,977 3,090,382 3,528,979 3.90%
NOSH 1,092,946 1,092,031 1,087,751 1,092,937 1,093,911 1,092,008 1,273,999 -9.70%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 26.48% 24.78% 19.08% 14.06% 14.99% 10.86% 0.40% -
ROE 14.66% 9.76% 4.08% 10.81% 8.38% 4.35% 0.07% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 189.41 129.93 67.60 229.03 165.40 113.30 50.03 142.71%
EPS 50.20 32.20 12.90 32.20 24.80 12.30 0.20 3865.72%
DPS 8.50 8.50 0.00 16.00 8.00 8.00 0.00 -
NAPS 3.42 3.30 3.16 2.98 2.96 2.83 2.77 15.07%
Adjusted Per Share Value based on latest NOSH - 1,089,675
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 36.52 25.03 12.97 44.16 31.92 21.82 11.24 119.21%
EPS 9.67 6.20 2.48 6.21 4.79 2.37 0.04 3767.77%
DPS 1.64 1.64 0.00 3.08 1.54 1.54 0.00 -
NAPS 0.6594 0.6357 0.6063 0.5745 0.5712 0.5451 0.6225 3.91%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.80 2.12 1.98 1.23 1.15 1.02 1.17 -
P/RPS 0.95 1.63 2.93 0.54 0.70 0.90 2.34 -45.14%
P/EPS 3.59 6.58 15.35 3.82 4.64 8.29 585.00 -96.63%
EY 27.86 15.19 6.52 26.18 21.57 12.06 0.17 2885.43%
DY 4.72 4.01 0.00 13.01 6.96 7.84 0.00 -
P/NAPS 0.53 0.64 0.63 0.41 0.39 0.36 0.42 16.75%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 27/11/02 29/08/02 30/05/02 27/02/02 28/11/01 28/08/01 29/05/01 -
Price 1.71 2.04 2.02 1.59 1.18 1.28 1.04 -
P/RPS 0.90 1.57 2.99 0.69 0.71 1.13 2.08 -42.76%
P/EPS 3.41 6.34 15.66 4.94 4.76 10.41 520.00 -96.48%
EY 29.33 15.78 6.39 20.25 21.02 9.61 0.19 2768.84%
DY 4.97 4.17 0.00 10.06 6.78 6.25 0.00 -
P/NAPS 0.50 0.62 0.64 0.53 0.40 0.45 0.38 20.05%

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