[GENM] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -7.19%
YoY- 43.18%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 614,186 690,780 711,363 651,290 683,569 735,305 693,759 -7.82%
PBT 129,647 188,194 171,845 269,416 285,662 212,743 157,016 -12.01%
Tax -57,676 -65,503 -76,597 -73,304 -74,348 -72,423 -76,380 -17.11%
NP 71,971 122,691 95,248 196,112 211,314 140,320 80,636 -7.31%
-
NP to SH 71,971 122,594 95,248 196,112 211,314 140,320 80,636 -7.31%
-
Tax Rate 44.49% 34.81% 44.57% 27.21% 26.03% 34.04% 48.64% -
Total Cost 542,215 568,089 616,115 455,178 472,255 594,985 613,123 -7.88%
-
Net Worth 3,898,884 3,882,870 3,820,183 3,743,505 3,594,516 3,437,296 3,247,233 13.00%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 92,830 - 98,233 - 92,586 - 87,174 4.29%
Div Payout % 128.98% - 103.13% - 43.81% - 108.11% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 3,898,884 3,882,870 3,820,183 3,743,505 3,594,516 3,437,296 3,247,233 13.00%
NOSH 1,092,124 1,090,693 1,091,481 1,094,592 1,089,247 1,087,751 1,089,675 0.15%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 11.72% 17.76% 13.39% 30.11% 30.91% 19.08% 11.62% -
ROE 1.85% 3.16% 2.49% 5.24% 5.88% 4.08% 2.48% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 56.24 63.33 65.17 59.50 62.76 67.60 63.67 -7.96%
EPS 6.59 11.24 8.72 17.96 19.40 12.90 7.40 -7.45%
DPS 8.50 0.00 9.00 0.00 8.50 0.00 8.00 4.13%
NAPS 3.57 3.56 3.50 3.42 3.30 3.16 2.98 12.83%
Adjusted Per Share Value based on latest NOSH - 1,094,592
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 10.83 12.19 12.55 11.49 12.06 12.97 12.24 -7.85%
EPS 1.27 2.16 1.68 3.46 3.73 2.48 1.42 -7.19%
DPS 1.64 0.00 1.73 0.00 1.63 0.00 1.54 4.29%
NAPS 0.6878 0.6849 0.6739 0.6604 0.6341 0.6063 0.5728 13.01%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.96 1.70 1.87 1.80 2.12 1.98 1.23 -
P/RPS 3.49 2.68 2.87 3.03 3.38 2.93 1.93 48.58%
P/EPS 29.74 15.12 21.43 10.05 10.93 15.35 16.62 47.54%
EY 3.36 6.61 4.67 9.95 9.15 6.52 6.02 -32.28%
DY 4.34 0.00 4.81 0.00 4.01 0.00 6.50 -23.66%
P/NAPS 0.55 0.48 0.53 0.53 0.64 0.63 0.41 21.69%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 27/08/03 28/05/03 28/02/03 27/11/02 29/08/02 30/05/02 27/02/02 -
Price 2.04 1.73 1.89 1.71 2.04 2.02 1.59 -
P/RPS 3.63 2.73 2.90 2.87 3.25 2.99 2.50 28.31%
P/EPS 30.96 15.39 21.66 9.54 10.52 15.66 21.49 27.64%
EY 3.23 6.50 4.62 10.48 9.51 6.39 4.65 -21.61%
DY 4.17 0.00 4.76 0.00 4.17 0.00 5.03 -11.78%
P/NAPS 0.57 0.49 0.54 0.50 0.62 0.64 0.53 4.98%

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