[GENM] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 58.79%
YoY- -44.64%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 1,724,537 1,724,633 1,472,797 1,304,966 1,418,874 1,237,218 1,108,668 7.63%
PBT 456,584 662,223 503,473 317,841 498,405 251,824 253,096 10.32%
Tax -36,422 -134,899 -153,399 -123,179 -146,771 -117,507 -112,882 -17.17%
NP 420,162 527,324 350,074 194,662 351,634 134,317 140,214 20.06%
-
NP to SH 420,359 527,514 350,074 194,662 351,634 134,317 140,214 20.07%
-
Tax Rate 7.98% 20.37% 30.47% 38.75% 29.45% 46.66% 44.60% -
Total Cost 1,304,375 1,197,309 1,122,723 1,110,304 1,067,240 1,102,901 968,454 5.08%
-
Net Worth 5,888,084 5,208,531 4,422,332 3,897,607 3,603,702 3,090,382 4,118,786 6.13%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 131,089 109,193 98,274 92,800 92,822 87,360 - -
Div Payout % 31.19% 20.70% 28.07% 47.67% 26.40% 65.04% - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 5,888,084 5,208,531 4,422,332 3,897,607 3,603,702 3,090,382 4,118,786 6.13%
NOSH 1,092,409 1,091,935 1,091,933 1,091,766 1,092,031 1,092,008 1,095,421 -0.04%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 24.36% 30.58% 23.77% 14.92% 24.78% 10.86% 12.65% -
ROE 7.14% 10.13% 7.92% 4.99% 9.76% 4.35% 3.40% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 157.87 157.94 134.88 119.53 129.93 113.30 101.21 7.68%
EPS 38.48 48.31 32.06 17.83 32.20 12.30 12.80 20.12%
DPS 12.00 10.00 9.00 8.50 8.50 8.00 0.00 -
NAPS 5.39 4.77 4.05 3.57 3.30 2.83 3.76 6.18%
Adjusted Per Share Value based on latest NOSH - 1,092,124
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 30.42 30.42 25.98 23.02 25.03 21.82 19.56 7.63%
EPS 7.42 9.31 6.18 3.43 6.20 2.37 2.47 20.11%
DPS 2.31 1.93 1.73 1.64 1.64 1.54 0.00 -
NAPS 1.0387 0.9188 0.7801 0.6875 0.6357 0.5451 0.7266 6.13%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 2.34 1.90 1.79 1.96 2.12 1.02 2.08 -
P/RPS 1.48 1.20 1.33 1.64 1.63 0.90 2.06 -5.35%
P/EPS 6.08 3.93 5.58 10.99 6.58 8.29 16.25 -15.10%
EY 16.44 25.43 17.91 9.10 15.19 12.06 6.15 17.79%
DY 5.13 5.26 5.03 4.34 4.01 7.84 0.00 -
P/NAPS 0.43 0.40 0.44 0.55 0.64 0.36 0.55 -4.01%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 26/08/05 25/08/04 27/08/03 29/08/02 28/08/01 24/08/00 -
Price 2.38 2.02 1.67 2.04 2.04 1.28 1.61 -
P/RPS 1.51 1.28 1.24 1.71 1.57 1.13 1.59 -0.85%
P/EPS 6.19 4.18 5.21 11.44 6.34 10.41 12.58 -11.14%
EY 16.17 23.92 19.20 8.74 15.78 9.61 7.95 12.55%
DY 5.04 4.95 5.39 4.17 4.17 6.25 0.00 -
P/NAPS 0.44 0.42 0.41 0.57 0.62 0.45 0.43 0.38%

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