[GENM] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -51.43%
YoY- 18.12%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM'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 671,476 614,186 690,780 711,363 651,290 683,569 735,305 -5.86%
PBT 308,391 129,647 188,194 171,845 269,416 285,662 212,743 28.05%
Tax -52,189 -57,676 -65,503 -76,597 -73,304 -74,348 -72,423 -19.60%
NP 256,202 71,971 122,691 95,248 196,112 211,314 140,320 49.33%
-
NP to SH 256,202 71,971 122,594 95,248 196,112 211,314 140,320 49.33%
-
Tax Rate 16.92% 44.49% 34.81% 44.57% 27.21% 26.03% 34.04% -
Total Cost 415,274 542,215 568,089 616,115 455,178 472,255 594,985 -21.29%
-
Net Worth 4,084,379 3,898,884 3,882,870 3,820,183 3,743,505 3,594,516 3,437,296 12.17%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 92,830 - 98,233 - 92,586 - -
Div Payout % - 128.98% - 103.13% - 43.81% - -
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 4,084,379 3,898,884 3,882,870 3,820,183 3,743,505 3,594,516 3,437,296 12.17%
NOSH 1,092,080 1,092,124 1,090,693 1,091,481 1,094,592 1,089,247 1,087,751 0.26%
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 38.16% 11.72% 17.76% 13.39% 30.11% 30.91% 19.08% -
ROE 6.27% 1.85% 3.16% 2.49% 5.24% 5.88% 4.08% -
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 61.49 56.24 63.33 65.17 59.50 62.76 67.60 -6.11%
EPS 23.46 6.59 11.24 8.72 17.96 19.40 12.90 48.93%
DPS 0.00 8.50 0.00 9.00 0.00 8.50 0.00 -
NAPS 3.74 3.57 3.56 3.50 3.42 3.30 3.16 11.87%
Adjusted Per Share Value based on latest NOSH - 1,091,481
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 11.84 10.83 12.19 12.55 11.49 12.06 12.97 -5.89%
EPS 4.52 1.27 2.16 1.68 3.46 3.73 2.48 49.15%
DPS 0.00 1.64 0.00 1.73 0.00 1.63 0.00 -
NAPS 0.7205 0.6878 0.6849 0.6739 0.6604 0.6341 0.6063 12.18%
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 1.90 1.96 1.70 1.87 1.80 2.12 1.98 -
P/RPS 3.09 3.49 2.68 2.87 3.03 3.38 2.93 3.60%
P/EPS 8.10 29.74 15.12 21.43 10.05 10.93 15.35 -34.67%
EY 12.35 3.36 6.61 4.67 9.95 9.15 6.52 53.03%
DY 0.00 4.34 0.00 4.81 0.00 4.01 0.00 -
P/NAPS 0.51 0.55 0.48 0.53 0.53 0.64 0.63 -13.12%
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 2.02 2.04 1.73 1.89 1.71 2.04 2.02 -
P/RPS 3.29 3.63 2.73 2.90 2.87 3.25 2.99 6.57%
P/EPS 8.61 30.96 15.39 21.66 9.54 10.52 15.66 -32.86%
EY 11.61 3.23 6.50 4.62 10.48 9.51 6.39 48.84%
DY 0.00 4.17 0.00 4.76 0.00 4.17 0.00 -
P/NAPS 0.54 0.57 0.49 0.54 0.50 0.62 0.64 -10.69%

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