[GENTING] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[GENTING] GENTING BHD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 22.95%
YoY- 364.61%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 3,619,485 3,534,686 3,467,759 3,353,132 3,235,609 3,148,376 3,275,665 6.88%
PBT 1,596,326 1,559,516 1,502,661 1,423,683 1,235,897 1,034,642 -227,527 -
Tax -822,399 -802,992 -773,921 -731,610 -672,999 -580,998 537,525 -
NP 773,927 756,524 728,740 692,073 562,898 453,644 309,998 84.13%
-
NP to SH 773,927 756,524 728,740 692,073 562,898 453,644 -238,221 -
-
Tax Rate 51.52% 51.49% 51.50% 51.39% 54.45% 56.15% - -
Total Cost 2,845,558 2,778,162 2,739,019 2,661,059 2,672,711 2,694,732 2,965,667 -2.72%
-
Net Worth 6,620,822 6,473,231 6,297,871 6,129,978 5,973,197 5,731,757 5,662,252 11.00%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 144,412 144,412 137,340 137,340 133,793 133,793 133,856 5.19%
Div Payout % 18.66% 19.09% 18.85% 19.84% 23.77% 29.49% 0.00% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 6,620,822 6,473,231 6,297,871 6,129,978 5,973,197 5,731,757 5,662,252 11.00%
NOSH 704,342 704,377 704,459 704,595 703,556 704,147 705,137 -0.07%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 21.38% 21.40% 21.01% 20.64% 17.40% 14.41% 9.46% -
ROE 11.69% 11.69% 11.57% 11.29% 9.42% 7.91% -4.21% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 513.88 501.82 492.26 475.89 459.89 447.12 464.54 6.96%
EPS 109.88 107.40 103.45 98.22 80.01 64.42 -33.78 -
DPS 20.50 20.50 19.50 19.50 19.00 19.00 19.00 5.20%
NAPS 9.40 9.19 8.94 8.70 8.49 8.14 8.03 11.08%
Adjusted Per Share Value based on latest NOSH - 704,595
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 93.36 91.17 89.45 86.49 83.46 81.21 84.49 6.88%
EPS 19.96 19.51 18.80 17.85 14.52 11.70 -6.14 -
DPS 3.72 3.72 3.54 3.54 3.45 3.45 3.45 5.15%
NAPS 1.7078 1.6697 1.6245 1.5812 1.5407 1.4784 1.4605 11.00%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 2.58 2.68 2.60 2.92 2.78 2.10 1.78 -
P/RPS 0.50 0.53 0.53 0.61 0.60 0.47 0.38 20.09%
P/EPS 2.35 2.50 2.51 2.97 3.47 3.26 -5.27 -
EY 42.59 40.08 39.79 33.64 28.78 30.68 -18.98 -
DY 7.95 7.65 7.50 6.68 6.83 9.05 10.67 -17.82%
P/NAPS 0.27 0.29 0.29 0.34 0.33 0.26 0.22 14.64%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 28/05/03 28/02/03 27/11/02 29/08/02 30/05/02 27/02/02 28/11/01 -
Price 2.68 2.80 2.60 2.84 3.12 2.30 1.98 -
P/RPS 0.52 0.56 0.53 0.60 0.68 0.51 0.43 13.52%
P/EPS 2.44 2.61 2.51 2.89 3.90 3.57 -5.86 -
EY 41.00 38.36 39.79 34.59 25.64 28.01 -17.06 -
DY 7.65 7.32 7.50 6.87 6.09 8.26 9.60 -14.05%
P/NAPS 0.29 0.30 0.29 0.33 0.37 0.28 0.25 10.41%

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