[GENM] YoY 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- -41.29%

YoY- -65.94%

Quarter Report

GENM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Quarter Result
Revenue	899,215	921,863	746,911	614,186	683,569	599,892	569,452	7.90%
YoY %	-2.46%	23.42%	21.61%	-10.15%	13.95%	5.35%	-	-
Horiz. %	157.91%	161.89%	131.16%	107.86%	120.04%	105.35%	100.00%	-
PBT	257,048	398,640	261,223	129,647	285,662	193,875	79,647	21.55%
YoY %	-35.52%	52.61%	101.49%	-54.62%	47.34%	143.42%	-	-
Horiz. %	322.73%	500.51%	327.98%	162.78%	358.66%	243.42%	100.00%	-
Tax	-80,271	-72,270	-79,204	-57,676	-74,348	-62,106	-53,636	6.94%
YoY %	-11.07%	8.75%	-37.33%	22.42%	-19.71%	-15.79%	-	-
Horiz. %	149.66%	134.74%	147.67%	107.53%	138.62%	115.79%	100.00%	-
NP	176,777	326,370	182,019	71,971	211,314	131,769	26,011	37.60%
YoY %	-45.84%	79.31%	152.91%	-65.94%	60.37%	406.59%	-	-
Horiz. %	679.62%	1,254.74%	699.78%	276.69%	812.40%	506.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	176,879	326,465	182,019	71,971	211,314	131,769	26,011	37.62%
YoY %	-45.82%	79.36%	152.91%	-65.94%	60.37%	406.59%	-	-
Horiz. %	680.02%	1,255.10%	699.78%	276.69%	812.40%	506.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.23%	18.13%	30.32%	44.49%	26.03%	32.03%	67.34%	-
YoY %	72.26%	-40.20%	-31.85%	70.92%	-18.73%	-52.44%	-	-
Horiz. %	46.38%	26.92%	45.03%	66.07%	38.65%	47.56%	100.00%	-
Total Cost	722,438	595,493	564,892	542,215	472,255	468,123	543,441	4.85%
YoY %	21.32%	5.42%	4.18%	14.81%	0.88%	-13.86%	-	-
Horiz. %	132.94%	109.58%	103.95%	99.77%	86.90%	86.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,892,322	5,208,154	4,422,177	3,898,884	3,594,516	3,081,869	4,075,056	6.33%
YoY %	13.14%	17.77%	13.42%	8.47%	16.63%	-24.37%	-	-
Horiz. %	144.59%	127.81%	108.52%	95.68%	88.21%	75.63%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Dividend
Div	131,183	109,185	98,270	92,830	92,586	87,119	86,703	7.14%
YoY %	20.15%	11.11%	5.86%	0.26%	6.28%	0.48%	-	-
Horiz. %	151.30%	125.93%	113.34%	107.07%	106.79%	100.48%	100.00%	-
Div Payout %	74.17%	33.44%	53.99%	128.98%	43.81%	66.12%	333.33%	-
YoY %	121.80%	-38.06%	-58.14%	194.41%	-33.74%	-80.16%	-	-
Horiz. %	22.25%	10.03%	16.20%	38.69%	13.14%	19.84%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Equity
Net Worth	5,892,322	5,208,154	4,422,177	3,898,884	3,594,516	3,081,869	4,075,056	6.33%
YoY %	13.14%	17.77%	13.42%	8.47%	16.63%	-24.37%	-	-
Horiz. %	144.59%	127.81%	108.52%	95.68%	88.21%	75.63%	100.00%	-
NOSH	1,093,195	1,091,856	1,091,895	1,092,124	1,089,247	1,088,999	1,083,791	0.14%
YoY %	0.12%	-0.00%	-0.02%	0.26%	0.02%	0.48%	-	-
Horiz. %	100.87%	100.74%	100.75%	100.77%	100.50%	100.48%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	19.66%	35.40%	24.37%	11.72%	30.91%	21.97%	4.57%	-
YoY %	-44.46%	45.26%	107.94%	-62.08%	40.69%	380.74%	-	-
Horiz. %	430.20%	774.62%	533.26%	256.46%	676.37%	480.74%	100.00%	-
ROE	3.00%	6.27%	4.12%	1.85%	5.88%	4.28%	0.64%	-
YoY %	-52.15%	52.18%	122.70%	-68.54%	37.38%	568.75%	-	-
Horiz. %	468.75%	979.69%	643.75%	289.06%	918.75%	668.75%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	82.26	84.43	68.40	56.24	62.76	55.09	52.54	7.75%
YoY %	-2.57%	23.44%	21.62%	-10.39%	13.92%	4.85%	-	-
Horiz. %	156.57%	160.70%	130.19%	107.04%	119.45%	104.85%	100.00%	-
EPS	16.18	29.90	16.67	6.59	19.40	12.10	2.40	37.42%
YoY %	-45.89%	79.36%	152.96%	-66.03%	60.33%	404.17%	-	-
Horiz. %	674.17%	1,245.83%	694.58%	274.58%	808.33%	504.17%	100.00%	-
DPS	12.00	10.00	9.00	8.50	8.50	8.00	8.00	6.98%
YoY %	20.00%	11.11%	5.88%	0.00%	6.25%	0.00%	-	-
Horiz. %	150.00%	125.00%	112.50%	106.25%	106.25%	100.00%	100.00%	-
NAPS	5.39	4.77	4.05	3.57	3.30	2.83	3.76	6.18%
YoY %	13.00%	17.78%	13.45%	8.18%	16.61%	-24.73%	-	-
Horiz. %	143.35%	126.86%	107.71%	94.95%	87.77%	75.27%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 1,092,124
RPS	15.86	16.26	13.18	10.83	12.06	10.58	10.05	7.89%
YoY %	-2.46%	23.37%	21.70%	-10.20%	13.99%	5.27%	-	-
Horiz. %	157.81%	161.79%	131.14%	107.76%	120.00%	105.27%	100.00%	-
EPS	3.12	5.76	3.21	1.27	3.73	2.32	0.46	37.56%
YoY %	-45.83%	79.44%	152.76%	-65.95%	60.78%	404.35%	-	-
Horiz. %	678.26%	1,252.17%	697.83%	276.09%	810.87%	504.35%	100.00%	-
DPS	2.31	1.93	1.73	1.64	1.63	1.54	1.53	7.10%
YoY %	19.69%	11.56%	5.49%	0.61%	5.84%	0.65%	-	-
Horiz. %	150.98%	126.14%	113.07%	107.19%	106.54%	100.65%	100.00%	-
NAPS	1.0394	0.9187	0.7801	0.6878	0.6341	0.5436	0.7188	6.33%
YoY %	13.14%	17.77%	13.42%	8.47%	16.65%	-24.37%	-	-
Horiz. %	144.60%	127.81%	108.53%	95.69%	88.22%	75.63%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
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	2.84	2.25	2.62	3.49	3.38	1.85	3.96	-5.38%
YoY %	26.22%	-14.12%	-24.93%	3.25%	82.70%	-53.28%	-	-
Horiz. %	71.72%	56.82%	66.16%	88.13%	85.35%	46.72%	100.00%	-
P/EPS	14.46	6.35	10.74	29.74	10.93	8.43	86.67	-25.79%
YoY %	127.72%	-40.88%	-63.89%	172.10%	29.66%	-90.27%	-	-
Horiz. %	16.68%	7.33%	12.39%	34.31%	12.61%	9.73%	100.00%	-
EY	6.91	15.74	9.31	3.36	9.15	11.86	1.15	34.81%
YoY %	-56.10%	69.07%	177.08%	-63.28%	-22.85%	931.30%	-	-
Horiz. %	600.87%	1,368.70%	809.57%	292.17%	795.65%	1,031.30%	100.00%	-
DY	5.13	5.26	5.03	4.34	4.01	7.84	3.85	4.89%
YoY %	-2.47%	4.57%	15.90%	8.23%	-48.85%	103.64%	-	-
Horiz. %	133.25%	136.62%	130.65%	112.73%	104.16%	203.64%	100.00%	-
P/NAPS	0.43	0.40	0.44	0.55	0.64	0.36	0.55	-4.01%
YoY %	7.50%	-9.09%	-20.00%	-14.06%	77.78%	-34.55%	-	-
Horiz. %	78.18%	72.73%	80.00%	100.00%	116.36%	65.45%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Announcement Date
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	2.89	2.39	2.44	3.63	3.25	2.32	3.06	-0.94%
YoY %	20.92%	-2.05%	-32.78%	11.69%	40.09%	-24.18%	-	-
Horiz. %	94.44%	78.10%	79.74%	118.63%	106.21%	75.82%	100.00%	-
P/EPS	14.71	6.76	10.02	30.96	10.52	10.58	67.08	-22.33%
YoY %	117.60%	-32.53%	-67.64%	194.30%	-0.57%	-84.23%	-	-
Horiz. %	21.93%	10.08%	14.94%	46.15%	15.68%	15.77%	100.00%	-
EY	6.80	14.80	9.98	3.23	9.51	9.45	1.49	28.77%
YoY %	-54.05%	48.30%	208.98%	-66.04%	0.63%	534.23%	-	-
Horiz. %	456.38%	993.29%	669.80%	216.78%	638.26%	634.23%	100.00%	-
DY	5.04	4.95	5.39	4.17	4.17	6.25	4.97	0.23%
YoY %	1.82%	-8.16%	29.26%	0.00%	-33.28%	25.75%	-	-
Horiz. %	101.41%	99.60%	108.45%	83.90%	83.90%	125.75%	100.00%	-
P/NAPS	0.44	0.42	0.41	0.57	0.62	0.45	0.43	0.38%
YoY %	4.76%	2.44%	-28.07%	-8.06%	37.78%	4.65%	-	-
Horiz. %	102.33%	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