[GENM] QoQ TTM Result on 30-Jun-2001 [#2]

Stock

[GENM] GENTING MALAYSIA BERHAD

Announcement Date

28-Aug-2001

Admission Sponsor

Sponsor

Financial Year

31-Dec-2001

Quarter

30-Jun-2001 [#2]

Profit Trend

QoQ- 10.7%

YoY- -314.2%

Quarter Report

GENM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
TTM Result
Revenue	2,601,110	2,503,131	2,493,767	2,466,476	2,436,036	2,337,926	2,166,902	12.96%
YoY %	3.91%	0.38%	1.11%	1.25%	4.20%	7.89%	-	-
Horiz. %	120.04%	115.52%	115.08%	113.82%	112.42%	107.89%	100.00%	-
PBT	760,262	605,468	-571,161	-647,917	-762,145	-646,645	501,997	31.91%
YoY %	25.57%	206.01%	11.85%	14.99%	-17.86%	-228.81%	-	-
Horiz. %	151.45%	120.61%	-113.78%	-129.07%	-151.82%	-128.81%	100.00%	-
Tax	-270,385	-253,542	842,451	836,558	845,028	841,183	-181,381	30.52%
YoY %	-6.64%	-130.10%	0.70%	-1.00%	0.46%	563.77%	-	-
Horiz. %	149.07%	139.78%	-464.46%	-461.22%	-465.89%	-463.77%	100.00%	-
NP	489,877	351,926	271,290	188,641	82,883	194,538	320,616	32.69%
YoY %	39.20%	29.72%	43.81%	127.60%	-57.39%	-39.32%	-	-
Horiz. %	152.79%	109.77%	84.62%	58.84%	25.85%	60.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	489,824	351,926	-799,820	-882,469	-988,227	-876,572	320,616	32.68%
YoY %	39.18%	144.00%	9.37%	10.70%	-12.74%	-373.40%	-	-
Horiz. %	152.78%	109.77%	-249.46%	-275.24%	-308.23%	-273.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.56%	41.88%	-	-	-	-	36.13%	-
YoY %	-15.09%	0.00%	-	-	-	-	-	-
Horiz. %	98.42%	115.91%	-	-	-	-	100.00%	-
Total Cost	2,111,233	2,151,205	2,222,477	2,277,835	2,353,153	2,143,388	1,846,286	9.36%
YoY %	-1.86%	-3.21%	-2.43%	-3.20%	9.79%	16.09%	-	-
Horiz. %	114.35%	116.52%	120.38%	123.37%	127.45%	116.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,437,296	3,247,233	3,243,520	3,081,869	3,528,979	3,024,439	4,139,488	-11.66%
YoY %	5.85%	0.11%	5.25%	-12.67%	16.68%	-26.94%	-	-
Horiz. %	83.04%	78.45%	78.36%	74.45%	85.25%	73.06%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Dividend
Div	174,294	174,294	174,468	174,468	174,051	174,051	195,391	-7.34%
YoY %	0.00%	-0.10%	0.00%	0.24%	0.00%	-10.92%	-	-
Horiz. %	89.20%	89.20%	89.29%	89.29%	89.08%	89.08%	100.00%	-
Div Payout %	35.58%	49.53%	0.00%	0.00%	0.00%	0.00%	60.94%	-
YoY %	-28.16%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	58.39%	81.28%	0.00%	0.00%	0.00%	0.00%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Equity
Net Worth	3,437,296	3,247,233	3,243,520	3,081,869	3,528,979	3,024,439	4,139,488	-11.66%
YoY %	5.85%	0.11%	5.25%	-12.67%	16.68%	-26.94%	-	-
Horiz. %	83.04%	78.45%	78.36%	74.45%	85.25%	73.06%	100.00%	-
NOSH	1,087,751	1,089,675	1,095,784	1,088,999	1,273,999	1,091,855	1,086,480	0.07%
YoY %	-0.18%	-0.56%	0.62%	-14.52%	16.68%	0.49%	-	-
Horiz. %	100.12%	100.29%	100.86%	100.23%	117.26%	100.49%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Ratio Analysis
NP Margin	18.83%	14.06%	10.88%	7.65%	3.40%	8.32%	14.80%	-
YoY %	33.93%	29.23%	42.22%	125.00%	-59.13%	-43.78%	-	-
Horiz. %	127.23%	95.00%	73.51%	51.69%	22.97%	56.22%	100.00%	-
ROE	14.25%	10.84%	-24.66%	-28.63%	-28.00%	-28.98%	7.75%	-
YoY %	31.46%	143.96%	13.87%	-2.25%	3.38%	-473.94%	-	-
Horiz. %	183.87%	139.87%	-318.19%	-369.42%	-361.29%	-373.94%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Per Share
RPS	239.13	229.71	227.58	226.49	191.21	214.12	199.44	12.87%
YoY %	4.10%	0.94%	0.48%	18.45%	-10.70%	7.36%	-	-
Horiz. %	119.90%	115.18%	114.11%	113.56%	95.87%	107.36%	100.00%	-
EPS	45.03	32.30	-72.99	-81.03	-77.57	-80.28	29.51	32.57%
YoY %	39.41%	144.25%	9.92%	-4.46%	3.38%	-372.04%	-	-
Horiz. %	152.59%	109.45%	-247.34%	-274.58%	-262.86%	-272.04%	100.00%	-
DPS	16.00	16.00	15.92	16.02	13.66	16.00	18.00	-7.55%
YoY %	0.00%	0.50%	-0.62%	17.28%	-14.62%	-11.11%	-	-
Horiz. %	88.89%	88.89%	88.44%	89.00%	75.89%	88.89%	100.00%	-
NAPS	3.16	2.98	2.96	2.83	2.77	2.77	3.81	-11.73%
YoY %	6.04%	0.68%	4.59%	2.17%	0.00%	-27.30%	-	-
Horiz. %	82.94%	78.22%	77.69%	74.28%	72.70%	72.70%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Adjusted Per Share Value based on latest NOSH - 1,088,999
RPS	45.88	44.16	43.99	43.51	42.97	41.24	38.22	12.96%
YoY %	3.89%	0.39%	1.10%	1.26%	4.19%	7.90%	-	-
Horiz. %	120.04%	115.54%	115.10%	113.84%	112.43%	107.90%	100.00%	-
EPS	8.64	6.21	-14.11	-15.57	-17.43	-15.46	5.66	32.61%
YoY %	39.13%	144.01%	9.38%	10.67%	-12.74%	-373.14%	-	-
Horiz. %	152.65%	109.72%	-249.29%	-275.09%	-307.95%	-273.14%	100.00%	-
DPS	3.07	3.07	3.08	3.08	3.07	3.07	3.45	-7.49%
YoY %	0.00%	-0.32%	0.00%	0.33%	0.00%	-11.01%	-	-
Horiz. %	88.99%	88.99%	89.28%	89.28%	88.99%	88.99%	100.00%	-
NAPS	0.6063	0.5728	0.5722	0.5436	0.6225	0.5335	0.7302	-11.66%
YoY %	5.85%	0.10%	5.26%	-12.67%	16.68%	-26.94%	-	-
Horiz. %	83.03%	78.44%	78.36%	74.45%	85.25%	73.06%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/02	31/12/01	28/09/01	29/06/01	30/03/01	26/12/00	29/09/00	-
Price	1.98	1.23	1.15	1.02	1.17	1.21	1.23	-
P/RPS	0.83	0.54	0.51	0.45	0.61	0.57	0.62	21.48%
YoY %	53.70%	5.88%	13.33%	-26.23%	7.02%	-8.06%	-	-
Horiz. %	133.87%	87.10%	82.26%	72.58%	98.39%	91.94%	100.00%	-
P/EPS	4.40	3.81	-1.58	-1.26	-1.51	-1.51	4.17	3.64%
YoY %	15.49%	341.14%	-25.40%	16.56%	0.00%	-136.21%	-	-
Horiz. %	105.52%	91.37%	-37.89%	-30.22%	-36.21%	-36.21%	100.00%	-
EY	22.74	26.26	-63.47	-79.45	-66.30	-66.35	23.99	-3.50%
YoY %	-13.40%	141.37%	20.11%	-19.83%	0.08%	-376.57%	-	-
Horiz. %	94.79%	109.46%	-264.57%	-331.18%	-276.37%	-276.57%	100.00%	-
DY	8.08	13.00	13.85	15.71	11.68	13.22	14.63	-32.70%
YoY %	-37.85%	-6.14%	-11.84%	34.50%	-11.65%	-9.64%	-	-
Horiz. %	55.23%	88.86%	94.67%	107.38%	79.84%	90.36%	100.00%	-
P/NAPS	0.63	0.41	0.39	0.36	0.42	0.44	0.32	57.14%
YoY %	53.66%	5.13%	8.33%	-14.29%	-4.55%	37.50%	-	-
Horiz. %	196.88%	128.12%	121.88%	112.50%	131.25%	137.50%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Price Multiplier on Announcement Date
Date	30/05/02	27/02/02	28/11/01	28/08/01	29/05/01	28/02/01	29/11/00	-
Price	2.02	1.59	1.18	1.28	1.04	1.44	1.17	-
P/RPS	0.84	0.69	0.52	0.57	0.54	0.67	0.59	26.58%
YoY %	21.74%	32.69%	-8.77%	5.56%	-19.40%	13.56%	-	-
Horiz. %	142.37%	116.95%	88.14%	96.61%	91.53%	113.56%	100.00%	-
P/EPS	4.49	4.92	-1.62	-1.58	-1.34	-1.79	3.96	8.74%
YoY %	-8.74%	403.70%	-2.53%	-17.91%	25.14%	-145.20%	-	-
Horiz. %	113.38%	124.24%	-40.91%	-39.90%	-33.84%	-45.20%	100.00%	-
EY	22.29	20.31	-61.86	-63.31	-74.59	-55.75	25.22	-7.91%
YoY %	9.75%	132.83%	2.29%	15.12%	-33.79%	-321.05%	-	-
Horiz. %	88.38%	80.53%	-245.28%	-251.03%	-295.76%	-221.05%	100.00%	-
DY	7.92	10.06	13.49	12.52	13.14	11.11	15.38	-35.78%
YoY %	-21.27%	-25.43%	7.75%	-4.72%	18.27%	-27.76%	-	-
Horiz. %	51.50%	65.41%	87.71%	81.40%	85.44%	72.24%	100.00%	-
P/NAPS	0.64	0.53	0.40	0.45	0.38	0.52	0.31	62.20%
YoY %	20.75%	32.50%	-11.11%	18.42%	-26.92%	67.74%	-	-
Horiz. %	206.45%	170.97%	129.03%	145.16%	122.58%	167.74%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos