[GENM] YoY Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -11.97%
YoY- 82.81%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 3,613,980 2,838,938 2,708,425 2,781,527 2,503,131 2,337,926 2,178,453 -0.53%
PBT 1,301,576 833,881 758,718 939,666 605,468 -646,645 648,152 -0.73%
Tax -333,779 -80,527 -248,917 -296,312 -253,542 646,645 -2,246 -5.17%
NP 967,797 753,354 509,801 643,354 351,926 0 645,906 -0.42%
-
NP to SH 968,178 753,354 509,801 643,354 351,926 -876,572 645,906 -0.42%
-
Tax Rate 25.64% 9.66% 32.81% 31.53% 41.88% - 0.35% -
Total Cost 2,646,183 2,085,584 2,198,624 2,138,173 2,151,205 2,337,926 1,532,547 -0.57%
-
Net Worth 5,634,113 4,749,405 4,149,162 3,766,713 3,256,954 3,023,791 4,026,001 -0.35%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 262,051 218,363 196,539 191,065 174,870 174,659 - -100.00%
Div Payout % 27.07% 28.99% 38.55% 29.70% 49.69% 0.00% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 5,634,113 4,749,405 4,149,162 3,766,713 3,256,954 3,023,791 4,026,001 -0.35%
NOSH 1,091,882 1,091,817 1,091,884 1,091,800 1,092,937 1,091,621 1,091,057 -0.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 26.78% 26.54% 18.82% 23.13% 14.06% 0.00% 29.65% -
ROE 17.18% 15.86% 12.29% 17.08% 10.81% -28.99% 16.04% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 330.99 260.02 248.05 254.77 229.03 214.17 199.66 -0.53%
EPS 88.67 69.00 46.69 58.92 32.20 -80.30 59.20 -0.42%
DPS 24.00 20.00 18.00 17.50 16.00 16.00 0.00 -100.00%
NAPS 5.16 4.35 3.80 3.45 2.98 2.77 3.69 -0.35%
Adjusted Per Share Value based on latest NOSH - 1,091,481
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 63.75 50.08 47.78 49.07 44.16 41.24 38.43 -0.53%
EPS 17.08 13.29 8.99 11.35 6.21 -15.46 11.39 -0.42%
DPS 4.62 3.85 3.47 3.37 3.08 3.08 0.00 -100.00%
NAPS 0.9939 0.8378 0.7319 0.6644 0.5745 0.5334 0.7102 -0.35%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 2.24 2.00 2.02 1.87 1.23 1.21 0.00 -
P/RPS 0.68 0.77 0.81 0.73 0.54 0.56 0.00 -100.00%
P/EPS 2.53 2.90 4.33 3.17 3.82 -1.51 0.00 -100.00%
EY 39.59 34.50 23.11 31.51 26.18 -66.36 0.00 -100.00%
DY 10.71 10.00 8.91 9.36 13.01 13.22 0.00 -100.00%
P/NAPS 0.43 0.46 0.53 0.54 0.41 0.44 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 22/02/06 25/02/05 26/02/04 28/02/03 27/02/02 28/02/01 29/02/00 -
Price 2.52 2.10 2.28 1.89 1.59 1.44 2.76 -
P/RPS 0.76 0.81 0.92 0.74 0.69 0.67 1.38 0.63%
P/EPS 2.84 3.04 4.88 3.21 4.94 -1.79 4.66 0.52%
EY 35.19 32.86 20.48 31.18 20.25 -55.76 21.45 -0.52%
DY 9.52 9.52 7.89 9.26 10.06 11.11 0.00 -100.00%
P/NAPS 0.49 0.48 0.60 0.55 0.53 0.52 0.75 0.45%

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