[GENTING] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[GENTING] GENTING BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 5.3%
YoY- 405.91%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 3,766,372 3,619,485 3,534,686 3,467,759 3,353,132 3,235,609 3,148,376 12.72%
PBT 1,462,450 1,596,326 1,559,516 1,502,661 1,423,683 1,235,897 1,034,642 26.02%
Tax -782,831 -822,399 -802,992 -773,921 -731,610 -672,999 -580,998 22.05%
NP 679,619 773,927 756,524 728,740 692,073 562,898 453,644 31.02%
-
NP to SH 679,619 773,927 756,524 728,740 692,073 562,898 453,644 31.02%
-
Tax Rate 53.53% 51.52% 51.49% 51.50% 51.39% 54.45% 56.15% -
Total Cost 3,086,753 2,845,558 2,778,162 2,739,019 2,661,059 2,672,711 2,694,732 9.50%
-
Net Worth 6,669,568 6,620,822 6,473,231 6,297,871 6,129,978 5,973,197 5,731,757 10.66%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 144,390 144,412 144,412 137,340 137,340 133,793 133,793 5.22%
Div Payout % 21.25% 18.66% 19.09% 18.85% 19.84% 23.77% 29.49% -
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 6,669,568 6,620,822 6,473,231 6,297,871 6,129,978 5,973,197 5,731,757 10.66%
NOSH 704,283 704,342 704,377 704,459 704,595 703,556 704,147 0.01%
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 18.04% 21.38% 21.40% 21.01% 20.64% 17.40% 14.41% -
ROE 10.19% 11.69% 11.69% 11.57% 11.29% 9.42% 7.91% -
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 534.78 513.88 501.82 492.26 475.89 459.89 447.12 12.71%
EPS 96.50 109.88 107.40 103.45 98.22 80.01 64.42 31.01%
DPS 20.50 20.50 20.50 19.50 19.50 19.00 19.00 5.21%
NAPS 9.47 9.40 9.19 8.94 8.70 8.49 8.14 10.64%
Adjusted Per Share Value based on latest NOSH - 704,459
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 97.78 93.96 91.76 90.02 87.05 84.00 81.73 12.73%
EPS 17.64 20.09 19.64 18.92 17.97 14.61 11.78 30.98%
DPS 3.75 3.75 3.75 3.57 3.57 3.47 3.47 5.32%
NAPS 1.7314 1.7188 1.6805 1.635 1.5914 1.5507 1.488 10.65%
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 3.00 2.58 2.68 2.60 2.92 2.78 2.10 -
P/RPS 0.56 0.50 0.53 0.53 0.61 0.60 0.47 12.42%
P/EPS 3.11 2.35 2.50 2.51 2.97 3.47 3.26 -3.09%
EY 32.17 42.59 40.08 39.79 33.64 28.78 30.68 3.22%
DY 6.83 7.95 7.65 7.50 6.68 6.83 9.05 -17.15%
P/NAPS 0.32 0.27 0.29 0.29 0.34 0.33 0.26 14.89%
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 3.06 2.68 2.80 2.60 2.84 3.12 2.30 -
P/RPS 0.57 0.52 0.56 0.53 0.60 0.68 0.51 7.71%
P/EPS 3.17 2.44 2.61 2.51 2.89 3.90 3.57 -7.63%
EY 31.54 41.00 38.36 39.79 34.59 25.64 28.01 8.25%
DY 6.70 7.65 7.32 7.50 6.87 6.09 8.26 -13.05%
P/NAPS 0.32 0.29 0.30 0.29 0.33 0.37 0.28 9.33%

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