[GENTING] QoQ 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- -14.7%
YoY- 19.34%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 1,084,425 1,016,715 981,055 924,914 843,688 869,828 896,256 13.53%
PBT 513,655 287,849 398,333 360,265 416,003 421,725 361,523 26.35%
Tax -257,662 -176,220 -202,737 -188,835 -215,039 -214,574 -182,116 26.00%
NP 255,993 111,629 195,596 171,430 200,964 207,151 179,407 26.71%
-
NP to SH 255,993 111,629 195,596 171,430 200,964 207,151 179,407 26.71%
-
Tax Rate 50.16% 61.22% 50.90% 52.42% 51.69% 50.88% 50.37% -
Total Cost 828,432 905,086 785,459 753,484 642,724 662,677 716,849 10.11%
-
Net Worth 6,887,514 6,669,568 6,620,822 6,473,231 6,297,871 6,129,978 5,973,197 9.95%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 49,299 - 95,091 - 49,321 - -
Div Payout % - 44.16% - 55.47% - 23.81% - -
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 6,887,514 6,669,568 6,620,822 6,473,231 6,297,871 6,129,978 5,973,197 9.95%
NOSH 704,244 704,283 704,342 704,377 704,459 704,595 703,556 0.06%
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 23.61% 10.98% 19.94% 18.53% 23.82% 23.82% 20.02% -
ROE 3.72% 1.67% 2.95% 2.65% 3.19% 3.38% 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 153.98 144.36 139.29 131.31 119.76 123.45 127.39 13.45%
EPS 36.35 15.85 27.77 24.34 28.53 29.40 25.50 26.63%
DPS 0.00 7.00 0.00 13.50 0.00 7.00 0.00 -
NAPS 9.78 9.47 9.40 9.19 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 27.97 26.22 25.31 23.86 21.76 22.44 23.12 13.52%
EPS 6.60 2.88 5.05 4.42 5.18 5.34 4.63 26.63%
DPS 0.00 1.27 0.00 2.45 0.00 1.27 0.00 -
NAPS 1.7766 1.7203 1.7078 1.6697 1.6245 1.5812 1.5407 9.95%
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 1.95 2.08 1.85 2.04 2.17 2.37 2.18 -7.15%
P/EPS 8.25 18.93 9.29 11.01 9.11 9.93 10.90 -16.93%
EY 12.12 5.28 10.76 9.08 10.97 10.07 9.17 20.41%
DY 0.00 2.33 0.00 5.04 0.00 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 2.26 2.12 1.92 2.13 2.17 2.30 2.45 -5.23%
P/EPS 9.57 19.31 9.65 11.50 9.11 9.66 12.24 -15.11%
EY 10.45 5.18 10.36 8.69 10.97 10.35 8.17 17.81%
DY 0.00 2.29 0.00 4.82 0.00 2.46 0.00 -
P/NAPS 0.36 0.32 0.29 0.30 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