[GENM] YoY Annualized Quarter Result on 30-Jun-2002 [#2]

Stock

[GENM] GENTING MALAYSIA BERHAD

Announcement Date

29-Aug-2002

Admission Sponsor

Sponsor

Financial Year

31-Dec-2002

Quarter

30-Jun-2002 [#2]

Profit Trend

QoQ- 25.3%

YoY- 161.79%

Quarter Report

GENM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	30/06/99	CAGR
Annualized Quarter Result
Revenue	3,449,266	2,945,594	2,609,932	2,837,748	2,474,436	1,108,668	1,112,531	-1.19%
YoY %	17.10%	12.86%	-8.03%	14.68%	123.19%	-0.35%	-	-
Horiz. %	310.04%	264.77%	234.59%	255.07%	222.42%	99.65%	100.00%	-
PBT	1,324,446	1,006,946	635,682	996,810	503,648	253,096	372,793	-1.33%
YoY %	31.53%	58.40%	-36.23%	97.92%	98.99%	-32.11%	-	-
Horiz. %	355.28%	270.11%	170.52%	267.39%	135.10%	67.89%	100.00%	-
Tax	-269,798	-306,798	-246,358	-293,542	-235,014	-112,882	1,350	-
YoY %	12.06%	-24.53%	16.07%	-24.90%	-108.19%	-8,461.63%	-	-
Horiz. %	-19,985.04%	-22,725.78%	-18,248.74%	-21,743.85%	-17,408.44%	-8,361.63%	100.00%	-
NP	1,054,648	700,148	389,324	703,268	268,634	140,214	374,143	-1.09%
YoY %	50.63%	79.84%	-44.64%	161.79%	91.59%	-62.52%	-	-
Horiz. %	281.88%	187.13%	104.06%	187.97%	71.80%	37.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,055,028	700,148	389,324	703,268	268,634	140,214	374,143	-1.09%
YoY %	50.69%	79.84%	-44.64%	161.79%	91.59%	-62.52%	-	-
Horiz. %	281.99%	187.13%	104.06%	187.97%	71.80%	37.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.37%	30.47%	38.75%	29.45%	46.66%	44.60%	-0.36%	-
YoY %	-33.15%	-21.37%	31.58%	-36.88%	4.62%	12,488.89%	-	-
Horiz. %	-5,658.33%	-8,463.89%	-10,763.89%	-8,180.56%	-12,961.11%	-12,388.89%	100.00%	-
Total Cost	2,394,618	2,245,446	2,220,608	2,134,480	2,205,802	968,454	738,388	-1.24%
YoY %	6.64%	1.12%	4.04%	-3.23%	127.77%	31.16%	-	-
Horiz. %	324.30%	304.10%	300.74%	289.07%	298.73%	131.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,208,531	4,422,332	3,897,607	3,603,702	3,090,382	4,118,786	4,025,037	-0.27%
YoY %	17.78%	13.46%	8.16%	16.61%	-24.97%	2.33%	-	-
Horiz. %	129.40%	109.87%	96.83%	89.53%	76.78%	102.33%	100.00%	-

	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	30/06/99	CAGR
Dividend
Div	218,387	196,548	185,600	185,645	174,721	-	-	-100.00%
YoY %	11.11%	5.90%	-0.02%	6.25%	0.00%	-	-	-
Horiz. %	124.99%	112.49%	106.23%	106.25%	100.00%	-	-	-
Div Payout %	20.70%	28.07%	47.67%	26.40%	65.04%	-	-	-
YoY %	-26.26%	-41.12%	80.57%	-59.41%	0.00%	-	-	-
Horiz. %	31.83%	43.16%	73.29%	40.59%	100.00%	-	-	-

	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	30/06/99	CAGR
Equity
Net Worth	5,208,531	4,422,332	3,897,607	3,603,702	3,090,382	4,118,786	4,025,037	-0.27%
YoY %	17.78%	13.46%	8.16%	16.61%	-24.97%	2.33%	-	-
Horiz. %	129.40%	109.87%	96.83%	89.53%	76.78%	102.33%	100.00%	-
NOSH	1,091,935	1,091,933	1,091,766	1,092,031	1,092,008	1,095,421	1,090,795	-0.00%
YoY %	0.00%	0.02%	-0.02%	0.00%	-0.31%	0.42%	-	-
Horiz. %	100.10%	100.10%	100.09%	100.11%	100.11%	100.42%	100.00%	-

	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	30/06/99	CAGR
Ratio Analysis
NP Margin	30.58%	23.77%	14.92%	24.78%	10.86%	12.65%	33.63%	-
YoY %	28.65%	59.32%	-39.79%	128.18%	-14.15%	-62.38%	-	-
Horiz. %	90.93%	70.68%	44.37%	73.68%	32.29%	37.62%	100.00%	-
ROE	20.26%	15.83%	9.99%	19.52%	8.69%	3.40%	9.30%	-
YoY %	27.98%	58.46%	-48.82%	124.63%	155.59%	-63.44%	-	-
Horiz. %	217.85%	170.22%	107.42%	209.89%	93.44%	36.56%	100.00%	-

	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	30/06/99	CAGR
Per Share
RPS	315.89	269.76	239.06	259.86	226.60	101.21	101.99	-1.19%
YoY %	17.10%	12.84%	-8.00%	14.68%	123.89%	-0.76%	-	-
Horiz. %	309.73%	264.50%	234.40%	254.79%	222.18%	99.24%	100.00%	-
EPS	96.62	64.12	35.66	64.40	24.60	12.80	34.30	-1.09%
YoY %	50.69%	79.81%	-44.63%	161.79%	92.19%	-62.68%	-	-
Horiz. %	281.69%	186.94%	103.97%	187.76%	71.72%	37.32%	100.00%	-
DPS	20.00	18.00	17.00	17.00	16.00	0.00	0.00	-100.00%
YoY %	11.11%	5.88%	0.00%	6.25%	0.00%	0.00%	-	-
Horiz. %	125.00%	112.50%	106.25%	106.25%	100.00%	-	-	-
NAPS	4.77	4.05	3.57	3.30	2.83	3.76	3.69	-0.27%
YoY %	17.78%	13.45%	8.18%	16.61%	-24.73%	1.90%	-	-
Horiz. %	129.27%	109.76%	96.75%	89.43%	76.69%	101.90%	100.00%	-

	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	30/06/99	CAGR
Adjusted Per Share Value based on latest NOSH - 1,089,247
RPS	60.85	51.96	46.04	50.06	43.65	19.56	19.63	-1.19%
YoY %	17.11%	12.86%	-8.03%	14.68%	123.16%	-0.36%	-	-
Horiz. %	309.98%	264.70%	234.54%	255.02%	222.36%	99.64%	100.00%	-
EPS	18.61	12.35	6.87	12.41	4.74	2.47	6.60	-1.09%
YoY %	50.69%	79.77%	-44.64%	161.81%	91.90%	-62.58%	-	-
Horiz. %	281.97%	187.12%	104.09%	188.03%	71.82%	37.42%	100.00%	-
DPS	3.85	3.47	3.27	3.27	3.08	0.00	0.00	-100.00%
YoY %	10.95%	6.12%	0.00%	6.17%	0.00%	0.00%	-	-
Horiz. %	125.00%	112.66%	106.17%	106.17%	100.00%	-	-	-
NAPS	0.9188	0.7801	0.6875	0.6357	0.5451	0.7266	0.71	-0.27%
YoY %	17.78%	13.47%	8.15%	16.62%	-24.98%	2.34%	-	-
Horiz. %	129.41%	109.87%	96.83%	89.54%	76.77%	102.34%	100.00%	-

	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	30/06/99	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	30/06/00	-	-
Price	1.90	1.79	1.96	2.12	1.02	2.08	0.00	-
P/RPS	0.60	0.66	0.82	0.82	0.45	2.06	0.00	-100.00%
YoY %	-9.09%	-19.51%	0.00%	82.22%	-78.16%	0.00%	-	-
Horiz. %	29.13%	32.04%	39.81%	39.81%	21.84%	100.00%	-	-
P/EPS	1.97	2.79	5.50	3.29	4.15	16.25	0.00	-100.00%
YoY %	-29.39%	-49.27%	67.17%	-20.72%	-74.46%	0.00%	-	-
Horiz. %	12.12%	17.17%	33.85%	20.25%	25.54%	100.00%	-	-
EY	50.85	35.82	18.19	30.38	24.12	6.15	0.00	-100.00%
YoY %	41.96%	96.92%	-40.13%	25.95%	292.20%	0.00%	-	-
Horiz. %	826.83%	582.44%	295.77%	493.98%	392.20%	100.00%	-	-
DY	10.53	10.06	8.67	8.02	15.69	0.00	0.00	-100.00%
YoY %	4.67%	16.03%	8.10%	-48.88%	0.00%	0.00%	-	-
Horiz. %	67.11%	64.12%	55.26%	51.12%	100.00%	-	-	-
P/NAPS	0.40	0.44	0.55	0.64	0.36	0.55	0.00	-100.00%
YoY %	-9.09%	-20.00%	-14.06%	77.78%	-34.55%	0.00%	-	-
Horiz. %	72.73%	80.00%	100.00%	116.36%	65.45%	100.00%	-	-

	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	30/06/99	CAGR
Price Multiplier on Announcement Date
Date	26/08/05	25/08/04	27/08/03	29/08/02	28/08/01	24/08/00	-	-
Price	2.02	1.67	2.04	2.04	1.28	1.61	0.00	-
P/RPS	0.64	0.62	0.85	0.79	0.56	1.59	0.00	-100.00%
YoY %	3.23%	-27.06%	7.59%	41.07%	-64.78%	0.00%	-	-
Horiz. %	40.25%	38.99%	53.46%	49.69%	35.22%	100.00%	-	-
P/EPS	2.09	2.60	5.72	3.17	5.20	12.58	0.00	-100.00%
YoY %	-19.62%	-54.55%	80.44%	-39.04%	-58.66%	0.00%	-	-
Horiz. %	16.61%	20.67%	45.47%	25.20%	41.34%	100.00%	-	-
EY	47.83	38.40	17.48	31.57	19.22	7.95	0.00	-100.00%
YoY %	24.56%	119.68%	-44.63%	64.26%	141.76%	0.00%	-	-
Horiz. %	601.64%	483.02%	219.87%	397.11%	241.76%	100.00%	-	-
DY	9.90	10.78	8.33	8.33	12.50	0.00	0.00	-100.00%
YoY %	-8.16%	29.41%	0.00%	-33.36%	0.00%	0.00%	-	-
Horiz. %	79.20%	86.24%	66.64%	66.64%	100.00%	-	-	-
P/NAPS	0.42	0.41	0.57	0.62	0.45	0.43	0.00	-100.00%
YoY %	2.44%	-28.07%	-8.06%	37.78%	4.65%	0.00%	-	-
Horiz. %	97.67%	95.35%	132.56%	144.19%	104.65%	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