[GENM] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -23.78%
YoY- -12.63%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 3,301,288 3,211,080 2,903,544 2,763,120 2,941,220 2,549,304 539,216 35.23%
PBT 798,144 1,054,332 969,000 752,776 850,972 231,796 173,449 28.95%
Tax 175,396 -250,136 -296,780 -262,012 -289,692 -221,604 -59,246 -
NP 973,540 804,196 672,220 490,764 561,280 10,192 114,203 42.90%
-
NP to SH 973,920 804,196 672,220 490,376 561,280 10,192 114,203 42.91%
-
Tax Rate -21.98% 23.72% 30.63% 34.81% 34.04% 95.60% 34.16% -
Total Cost 2,327,748 2,406,884 2,231,324 2,272,356 2,379,940 2,539,112 425,013 32.74%
-
Net Worth 5,459,193 4,979,812 4,313,302 3,882,870 3,437,296 3,528,979 4,122,184 4.79%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 5,459,193 4,979,812 4,313,302 3,882,870 3,437,296 3,528,979 4,122,184 4.79%
NOSH 1,091,838 1,092,064 1,091,975 1,090,693 1,087,751 1,273,999 1,087,647 0.06%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 29.49% 25.04% 23.15% 17.76% 19.08% 0.40% 21.18% -
ROE 17.84% 16.15% 15.58% 12.63% 16.33% 0.29% 2.77% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 302.36 294.04 265.90 253.34 270.39 200.10 49.58 35.14%
EPS 17.84 73.64 61.56 44.96 51.60 0.80 10.50 9.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.00 4.56 3.95 3.56 3.16 2.77 3.79 4.72%
Adjusted Per Share Value based on latest NOSH - 1,090,693
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 58.23 56.64 51.22 48.74 51.88 44.97 9.51 35.23%
EPS 17.18 14.19 11.86 8.65 9.90 0.18 2.01 42.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.963 0.8784 0.7609 0.6849 0.6063 0.6225 0.7272 4.78%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 2.64 1.87 2.10 1.70 1.98 1.17 2.52 -
P/RPS 0.87 0.64 0.79 0.67 0.73 0.58 5.08 -25.46%
P/EPS 2.96 2.54 3.41 3.78 3.84 146.25 24.00 -29.43%
EY 33.79 39.38 29.31 26.45 26.06 0.68 4.17 41.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.41 0.53 0.48 0.63 0.42 0.66 -3.58%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/05/06 27/05/05 25/05/04 28/05/03 30/05/02 29/05/01 25/05/00 -
Price 2.44 1.90 1.71 1.73 2.02 1.04 2.36 -
P/RPS 0.81 0.65 0.64 0.68 0.75 0.52 4.76 -25.54%
P/EPS 2.74 2.58 2.78 3.85 3.91 130.00 22.48 -29.57%
EY 36.56 38.76 36.00 25.99 25.54 0.77 4.45 42.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.42 0.43 0.49 0.64 0.38 0.62 -3.84%

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