[GENTING] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[GENTING] GENTING BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 3.81%
YoY- 66.77%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 4,007,109 3,766,372 3,619,485 3,534,686 3,467,759 3,353,132 3,235,609 15.30%
PBT 1,560,102 1,462,450 1,596,326 1,559,516 1,502,661 1,423,683 1,235,897 16.78%
Tax -825,454 -782,831 -822,399 -802,992 -773,921 -731,610 -672,999 14.56%
NP 734,648 679,619 773,927 756,524 728,740 692,073 562,898 19.40%
-
NP to SH 734,648 679,619 773,927 756,524 728,740 692,073 562,898 19.40%
-
Tax Rate 52.91% 53.53% 51.52% 51.49% 51.50% 51.39% 54.45% -
Total Cost 3,272,461 3,086,753 2,845,558 2,778,162 2,739,019 2,661,059 2,672,711 14.43%
-
Net Worth 6,887,514 6,669,568 6,620,822 6,473,231 6,297,871 6,129,978 5,973,197 9.95%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 144,390 144,390 144,412 144,412 137,340 137,340 133,793 5.20%
Div Payout % 19.65% 21.25% 18.66% 19.09% 18.85% 19.84% 23.77% -
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 6,887,514 6,669,568 6,620,822 6,473,231 6,297,871 6,129,978 5,973,197 9.95%
NOSH 704,244 704,283 704,342 704,377 704,459 704,595 703,556 0.06%
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 18.33% 18.04% 21.38% 21.40% 21.01% 20.64% 17.40% -
ROE 10.67% 10.19% 11.69% 11.69% 11.57% 11.29% 9.42% -
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 568.99 534.78 513.88 501.82 492.26 475.89 459.89 15.23%
EPS 104.32 96.50 109.88 107.40 103.45 98.22 80.01 19.32%
DPS 20.50 20.50 20.50 20.50 19.50 19.50 19.00 5.19%
NAPS 9.78 9.47 9.40 9.19 8.94 8.70 8.49 9.87%
Adjusted Per Share Value based on latest NOSH - 704,377
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 104.03 97.78 93.96 91.76 90.02 87.05 84.00 15.30%
EPS 19.07 17.64 20.09 19.64 18.92 17.97 14.61 19.41%
DPS 3.75 3.75 3.75 3.75 3.57 3.57 3.47 5.30%
NAPS 1.788 1.7314 1.7188 1.6805 1.635 1.5914 1.5507 9.94%
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 3.00 3.00 2.58 2.68 2.60 2.92 2.78 -
P/RPS 0.53 0.56 0.50 0.53 0.53 0.61 0.60 -7.93%
P/EPS 2.88 3.11 2.35 2.50 2.51 2.97 3.47 -11.67%
EY 34.77 32.17 42.59 40.08 39.79 33.64 28.78 13.42%
DY 6.83 6.83 7.95 7.65 7.50 6.68 6.83 0.00%
P/NAPS 0.31 0.32 0.27 0.29 0.29 0.34 0.33 -4.07%
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 3.48 3.06 2.68 2.80 2.60 2.84 3.12 -
P/RPS 0.61 0.57 0.52 0.56 0.53 0.60 0.68 -6.98%
P/EPS 3.34 3.17 2.44 2.61 2.51 2.89 3.90 -9.80%
EY 29.98 31.54 41.00 38.36 39.79 34.59 25.64 10.97%
DY 5.89 6.70 7.65 7.32 7.50 6.87 6.09 -2.19%
P/NAPS 0.36 0.32 0.29 0.30 0.29 0.33 0.37 -1.80%

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