[GENM] QoQ TTM Result on 31-Dec-2001 [#4]

Stock

[GENM] GENTING MALAYSIA BERHAD

Announcement Date

27-Feb-2002

Admission Sponsor

Sponsor

Financial Year

31-Dec-2001

Quarter

31-Dec-2001 [#4]

Profit Trend

QoQ- 144.0%

YoY- 140.15%

Quarter Report

GENM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	CAGR
TTM Result
Revenue	2,763,923	2,684,787	2,601,110	2,503,131	2,493,767	2,466,476	2,436,036	8.77%
YoY %	2.95%	3.22%	3.91%	0.38%	1.11%	1.25%	-	-
Horiz. %	113.46%	110.21%	106.78%	102.75%	102.37%	101.25%	100.00%	-
PBT	924,837	852,049	760,262	605,468	-571,161	-647,917	-762,145	-
YoY %	8.54%	12.07%	25.57%	206.01%	11.85%	14.99%	-	-
Horiz. %	-121.35%	-111.80%	-99.75%	-79.44%	74.94%	85.01%	100.00%	-
Tax	-296,096	-282,447	-270,385	-253,542	842,451	836,558	845,028	-
YoY %	-4.83%	-4.46%	-6.64%	-130.10%	0.70%	-1.00%	-	-
Horiz. %	-35.04%	-33.42%	-32.00%	-30.00%	99.70%	99.00%	100.00%	-
NP	628,741	569,602	489,877	351,926	271,290	188,641	82,883	285.59%
YoY %	10.38%	16.27%	39.20%	29.72%	43.81%	127.60%	-	-
Horiz. %	758.59%	687.24%	591.05%	424.61%	327.32%	227.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	628,688	569,549	489,824	351,926	-799,820	-882,469	-988,227	-
YoY %	10.38%	16.28%	39.18%	144.00%	9.37%	10.70%	-	-
Horiz. %	-63.62%	-57.63%	-49.57%	-35.61%	80.93%	89.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.02%	33.15%	35.56%	41.88%	-	-	-	-
YoY %	-3.41%	-6.78%	-15.09%	0.00%	-	-	-	-
Horiz. %	76.46%	79.15%	84.91%	100.00%	-	-	-	-
Total Cost	2,135,182	2,115,185	2,111,233	2,151,205	2,222,477	2,277,835	2,353,153	-6.26%
YoY %	0.95%	0.19%	-1.86%	-3.21%	-2.43%	-3.20%	-	-
Horiz. %	90.74%	89.89%	89.72%	91.42%	94.45%	96.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,743,505	3,594,516	3,437,296	3,247,233	3,243,520	3,081,869	3,528,979	4.00%
YoY %	4.14%	4.57%	5.85%	0.11%	5.25%	-12.67%	-	-
Horiz. %	106.08%	101.86%	97.40%	92.02%	91.91%	87.33%	100.00%	-

	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	CAGR
Dividend
Div	179,760	179,760	174,294	174,294	174,468	174,468	174,051	2.17%
YoY %	0.00%	3.14%	0.00%	-0.10%	0.00%	0.24%	-	-
Horiz. %	103.28%	103.28%	100.14%	100.14%	100.24%	100.24%	100.00%	-
Div Payout %	28.59%	31.56%	35.58%	49.53%	0.00%	0.00%	0.00%	-
YoY %	-9.41%	-11.30%	-28.16%	0.00%	0.00%	0.00%	-	-
Horiz. %	57.72%	63.72%	71.84%	100.00%	-	-	-	-

	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	CAGR
Equity
Net Worth	3,743,505	3,594,516	3,437,296	3,247,233	3,243,520	3,081,869	3,528,979	4.00%
YoY %	4.14%	4.57%	5.85%	0.11%	5.25%	-12.67%	-	-
Horiz. %	106.08%	101.86%	97.40%	92.02%	91.91%	87.33%	100.00%	-
NOSH	1,094,592	1,089,247	1,087,751	1,089,675	1,095,784	1,088,999	1,273,999	-9.61%
YoY %	0.49%	0.14%	-0.18%	-0.56%	0.62%	-14.52%	-	-
Horiz. %	85.92%	85.50%	85.38%	85.53%	86.01%	85.48%	100.00%	-

	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	CAGR
Ratio Analysis
NP Margin	22.75%	21.22%	18.83%	14.06%	10.88%	7.65%	3.40%	-
YoY %	7.21%	12.69%	33.93%	29.23%	42.22%	125.00%	-	-
Horiz. %	669.12%	624.12%	553.82%	413.53%	320.00%	225.00%	100.00%	-
ROE	16.79%	15.84%	14.25%	10.84%	-24.66%	-28.63%	-28.00%	-
YoY %	6.00%	11.16%	31.46%	143.96%	13.87%	-2.25%	-	-
Horiz. %	-59.96%	-56.57%	-50.89%	-38.71%	88.07%	102.25%	100.00%	-

	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	CAGR
Per Share
RPS	252.51	246.48	239.13	229.71	227.58	226.49	191.21	20.34%
YoY %	2.45%	3.07%	4.10%	0.94%	0.48%	18.45%	-	-
Horiz. %	132.06%	128.91%	125.06%	120.13%	119.02%	118.45%	100.00%	-
EPS	57.44	52.29	45.03	32.30	-72.99	-81.03	-77.57	-
YoY %	9.85%	16.12%	39.41%	144.25%	9.92%	-4.46%	-	-
Horiz. %	-74.05%	-67.41%	-58.05%	-41.64%	94.10%	104.46%	100.00%	-
DPS	16.50	16.50	16.00	16.00	15.92	16.02	13.66	13.40%
YoY %	0.00%	3.12%	0.00%	0.50%	-0.62%	17.28%	-	-
Horiz. %	120.79%	120.79%	117.13%	117.13%	116.54%	117.28%	100.00%	-
NAPS	3.42	3.30	3.16	2.98	2.96	2.83	2.77	15.07%
YoY %	3.64%	4.43%	6.04%	0.68%	4.59%	2.17%	-	-
Horiz. %	123.47%	119.13%	114.08%	107.58%	106.86%	102.17%	100.00%	-

	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	CAGR
Adjusted Per Share Value based on latest NOSH - 1,089,675
RPS	48.76	47.36	45.88	44.16	43.99	43.51	42.97	8.78%
YoY %	2.96%	3.23%	3.89%	0.39%	1.10%	1.26%	-	-
Horiz. %	113.47%	110.22%	106.77%	102.77%	102.37%	101.26%	100.00%	-
EPS	11.09	10.05	8.64	6.21	-14.11	-15.57	-17.43	-
YoY %	10.35%	16.32%	39.13%	144.01%	9.38%	10.67%	-	-
Horiz. %	-63.63%	-57.66%	-49.57%	-35.63%	80.95%	89.33%	100.00%	-
DPS	3.17	3.17	3.07	3.07	3.08	3.08	3.07	2.15%
YoY %	0.00%	3.26%	0.00%	-0.32%	0.00%	0.33%	-	-
Horiz. %	103.26%	103.26%	100.00%	100.00%	100.33%	100.33%	100.00%	-
NAPS	0.6604	0.6341	0.6063	0.5728	0.5722	0.5436	0.6225	4.01%
YoY %	4.15%	4.59%	5.85%	0.10%	5.26%	-12.67%	-	-
Horiz. %	106.09%	101.86%	97.40%	92.02%	91.92%	87.33%	100.00%	-

	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/02	28/06/02	29/03/02	31/12/01	28/09/01	29/06/01	30/03/01	-
Price	1.80	2.12	1.98	1.23	1.15	1.02	1.17	-
P/RPS	0.71	0.86	0.83	0.54	0.51	0.45	0.61	10.64%
YoY %	-17.44%	3.61%	53.70%	5.88%	13.33%	-26.23%	-	-
Horiz. %	116.39%	140.98%	136.07%	88.52%	83.61%	73.77%	100.00%	-
P/EPS	3.13	4.05	4.40	3.81	-1.58	-1.26	-1.51	-
YoY %	-22.72%	-7.95%	15.49%	341.14%	-25.40%	16.56%	-	-
Horiz. %	-207.28%	-268.21%	-291.39%	-252.32%	104.64%	83.44%	100.00%	-
EY	31.91	24.66	22.74	26.26	-63.47	-79.45	-66.30	-
YoY %	29.40%	8.44%	-13.40%	141.37%	20.11%	-19.83%	-	-
Horiz. %	-48.13%	-37.19%	-34.30%	-39.61%	95.73%	119.83%	100.00%	-
DY	9.17	7.78	8.08	13.00	13.85	15.71	11.68	-14.88%
YoY %	17.87%	-3.71%	-37.85%	-6.14%	-11.84%	34.50%	-	-
Horiz. %	78.51%	66.61%	69.18%	111.30%	118.58%	134.50%	100.00%	-
P/NAPS	0.53	0.64	0.63	0.41	0.39	0.36	0.42	16.75%
YoY %	-17.19%	1.59%	53.66%	5.13%	8.33%	-14.29%	-	-
Horiz. %	126.19%	152.38%	150.00%	97.62%	92.86%	85.71%	100.00%	-

	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	CAGR
Price Multiplier on Announcement Date
Date	27/11/02	29/08/02	30/05/02	27/02/02	28/11/01	28/08/01	29/05/01	-
Price	1.71	2.04	2.02	1.59	1.18	1.28	1.04	-
P/RPS	0.68	0.83	0.84	0.69	0.52	0.57	0.54	16.59%
YoY %	-18.07%	-1.19%	21.74%	32.69%	-8.77%	5.56%	-	-
Horiz. %	125.93%	153.70%	155.56%	127.78%	96.30%	105.56%	100.00%	-
P/EPS	2.98	3.90	4.49	4.92	-1.62	-1.58	-1.34	-
YoY %	-23.59%	-13.14%	-8.74%	403.70%	-2.53%	-17.91%	-	-
Horiz. %	-222.39%	-291.04%	-335.07%	-367.16%	120.90%	117.91%	100.00%	-
EY	33.59	25.63	22.29	20.31	-61.86	-63.31	-74.59	-
YoY %	31.06%	14.98%	9.75%	132.83%	2.29%	15.12%	-	-
Horiz. %	-45.03%	-34.36%	-29.88%	-27.23%	82.93%	84.88%	100.00%	-
DY	9.65	8.09	7.92	10.06	13.49	12.52	13.14	-18.58%
YoY %	19.28%	2.15%	-21.27%	-25.43%	7.75%	-4.72%	-	-
Horiz. %	73.44%	61.57%	60.27%	76.56%	102.66%	95.28%	100.00%	-
P/NAPS	0.50	0.62	0.64	0.53	0.40	0.45	0.38	20.05%
YoY %	-19.35%	-3.12%	20.75%	32.50%	-11.11%	18.42%	-	-
Horiz. %	131.58%	163.16%	168.42%	139.47%	105.26%	118.42%	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