[GENM] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -77.0%
YoY- -38.12%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 657,031 746,911 725,886 731,983 671,476 614,186 690,780 -3.27%
PBT 260,586 261,223 242,250 132,486 308,391 129,647 188,194 24.15%
Tax -52,085 -79,204 -74,195 -73,549 -52,189 -57,676 -65,503 -14.13%
NP 208,501 182,019 168,055 58,937 256,202 71,971 122,691 42.26%
-
NP to SH 208,501 182,019 168,055 58,937 256,202 71,971 122,594 42.34%
-
Tax Rate 19.99% 30.32% 30.63% 55.51% 16.92% 44.49% 34.81% -
Total Cost 448,530 564,892 557,831 673,046 415,274 542,215 568,089 -14.53%
-
Net Worth 4,552,089 4,422,177 4,313,302 4,147,418 4,084,379 3,898,884 3,882,870 11.15%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 98,270 - 103,685 - 92,830 - -
Div Payout % - 53.99% - 175.93% - 128.98% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 4,552,089 4,422,177 4,313,302 4,147,418 4,084,379 3,898,884 3,882,870 11.15%
NOSH 1,091,628 1,091,895 1,091,975 1,091,425 1,092,080 1,092,124 1,090,693 0.05%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 31.73% 24.37% 23.15% 8.05% 38.16% 11.72% 17.76% -
ROE 4.58% 4.12% 3.90% 1.42% 6.27% 1.85% 3.16% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 60.19 68.40 66.47 67.07 61.49 56.24 63.33 -3.32%
EPS 19.10 16.67 15.39 5.40 23.46 6.59 11.24 42.26%
DPS 0.00 9.00 0.00 9.50 0.00 8.50 0.00 -
NAPS 4.17 4.05 3.95 3.80 3.74 3.57 3.56 11.08%
Adjusted Per Share Value based on latest NOSH - 1,091,425
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 11.59 13.18 12.80 12.91 11.84 10.83 12.19 -3.30%
EPS 3.68 3.21 2.96 1.04 4.52 1.27 2.16 42.50%
DPS 0.00 1.73 0.00 1.83 0.00 1.64 0.00 -
NAPS 0.803 0.7801 0.7609 0.7316 0.7205 0.6878 0.6849 11.15%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.00 1.79 2.10 2.02 1.90 1.96 1.70 -
P/RPS 3.32 2.62 3.16 3.01 3.09 3.49 2.68 15.30%
P/EPS 10.47 10.74 13.65 37.41 8.10 29.74 15.12 -21.67%
EY 9.55 9.31 7.33 2.67 12.35 3.36 6.61 27.71%
DY 0.00 5.03 0.00 4.70 0.00 4.34 0.00 -
P/NAPS 0.48 0.44 0.53 0.53 0.51 0.55 0.48 0.00%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 25/08/04 25/05/04 26/02/04 20/11/03 27/08/03 28/05/03 -
Price 1.93 1.67 1.71 2.28 2.02 2.04 1.73 -
P/RPS 3.21 2.44 2.57 3.40 3.29 3.63 2.73 11.36%
P/EPS 10.10 10.02 11.11 42.22 8.61 30.96 15.39 -24.42%
EY 9.90 9.98 9.00 2.37 11.61 3.23 6.50 32.27%
DY 0.00 5.39 0.00 4.17 0.00 4.17 0.00 -
P/NAPS 0.46 0.41 0.43 0.60 0.54 0.57 0.49 -4.11%

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