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

Stock
[GENTING] GENTING BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -14.7%
YoY- 19.34%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
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 1,464,484 1,194,009 1,154,874 924,914 857,987 985,276 695,734 -0.78%
PBT 625,569 319,054 362,394 360,265 303,410 -958,759 369,806 -0.55%
Tax -170,607 -79,780 -211,801 -188,835 -159,764 958,759 -94,617 -0.62%
NP 454,962 239,274 150,593 171,430 143,646 0 275,189 -0.53%
-
NP to SH 346,671 239,274 150,593 171,430 143,646 -548,219 275,189 -0.24%
-
Tax Rate 27.27% 25.01% 58.44% 52.42% 52.66% - 25.59% -
Total Cost 1,009,522 954,735 1,004,281 753,484 714,341 985,276 420,545 -0.92%
-
Net Worth 13,861,200 7,853,708 7,043,639 6,473,231 5,731,757 5,383,538 5,785,303 -0.92%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 133,958 112,698 102,132 95,091 88,018 88,081 87,976 -0.44%
Div Payout % 38.64% 47.10% 67.82% 55.47% 61.27% 0.00% 31.97% -
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 13,861,200 7,853,708 7,043,639 6,473,231 5,731,757 5,383,538 5,785,303 -0.92%
NOSH 705,045 704,368 704,363 704,377 704,147 704,651 703,808 -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 31.07% 20.04% 13.04% 18.53% 16.74% 0.00% 39.55% -
ROE 2.50% 3.05% 2.14% 2.65% 2.51% -10.18% 4.76% -
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 207.71 169.51 163.96 131.31 121.85 139.82 98.85 -0.78%
EPS 49.17 33.97 21.38 24.34 20.40 -77.80 39.10 -0.24%
DPS 19.00 16.00 14.50 13.50 12.50 12.50 12.50 -0.44%
NAPS 19.66 11.15 10.00 9.19 8.14 7.64 8.22 -0.92%
Adjusted Per Share Value based on latest NOSH - 704,377
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 37.77 30.80 29.79 23.86 22.13 25.41 17.95 -0.78%
EPS 8.94 6.17 3.88 4.42 3.71 -14.14 7.10 -0.24%
DPS 3.46 2.91 2.63 2.45 2.27 2.27 2.27 -0.44%
NAPS 3.5753 2.0258 1.8168 1.6697 1.4784 1.3886 1.4923 -0.92%
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 4.28 3.80 3.32 2.68 2.10 1.88 0.00 -
P/RPS 2.06 2.24 2.02 2.04 1.72 1.34 0.00 -100.00%
P/EPS 8.70 11.19 15.53 11.01 10.29 -2.42 0.00 -100.00%
EY 11.49 8.94 6.44 9.08 9.71 -41.38 0.00 -100.00%
DY 4.44 4.21 4.37 5.04 5.95 6.65 0.00 -100.00%
P/NAPS 0.22 0.34 0.33 0.29 0.26 0.25 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 4.60 3.82 3.88 2.80 2.30 2.06 3.36 -
P/RPS 2.21 2.25 2.37 2.13 1.89 1.47 3.40 0.45%
P/EPS 9.36 11.25 18.15 11.50 11.27 -2.65 8.59 -0.09%
EY 10.69 8.89 5.51 8.69 8.87 -37.77 11.64 0.09%
DY 4.13 4.19 3.74 4.82 5.43 6.07 3.72 -0.11%
P/NAPS 0.23 0.34 0.39 0.30 0.28 0.27 0.41 0.61%

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