[GENM] YoY Quarter Result on 30-Sep-2002 [#3]

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -7.19%
YoY- 43.18%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 932,219 657,031 671,476 651,290 572,154 544,863 552,551 -0.55%
PBT 369,859 260,586 308,391 269,416 196,628 119,872 146,330 -0.98%
Tax -95,542 -52,085 -52,189 -73,304 -59,655 -65,548 -645 -5.17%
NP 274,317 208,501 256,202 196,112 136,973 54,324 145,685 -0.67%
-
NP to SH 274,413 208,501 256,202 196,112 136,973 54,324 145,685 -0.67%
-
Tax Rate 25.83% 19.99% 16.92% 27.21% 30.34% 54.68% 0.44% -
Total Cost 657,902 448,530 415,274 455,178 435,181 490,539 406,866 -0.50%
-
Net Worth 5,416,623 4,552,089 4,084,379 3,743,505 3,243,520 4,139,488 3,987,168 -0.32%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 5,416,623 4,552,089 4,084,379 3,743,505 3,243,520 4,139,488 3,987,168 -0.32%
NOSH 1,092,061 1,091,628 1,092,080 1,094,592 1,095,784 1,086,480 1,095,375 0.00%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 29.43% 31.73% 38.16% 30.11% 23.94% 9.97% 26.37% -
ROE 5.07% 4.58% 6.27% 5.24% 4.22% 1.31% 3.65% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 85.36 60.19 61.49 59.50 52.21 50.15 50.44 -0.55%
EPS 25.13 19.10 23.46 17.96 12.50 5.00 13.30 -0.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.96 4.17 3.74 3.42 2.96 3.81 3.64 -0.32%
Adjusted Per Share Value based on latest NOSH - 1,094,592
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 16.44 11.59 11.84 11.49 10.09 9.61 9.75 -0.55%
EPS 4.84 3.68 4.52 3.46 2.42 0.96 2.57 -0.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9555 0.803 0.7205 0.6604 0.5722 0.7302 0.7033 -0.32%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 2.20 2.00 1.90 1.80 1.15 1.23 0.00 -
P/RPS 2.58 3.32 3.09 3.03 2.20 2.45 0.00 -100.00%
P/EPS 8.76 10.47 8.10 10.05 9.20 24.60 0.00 -100.00%
EY 11.42 9.55 12.35 9.95 10.87 4.07 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.48 0.51 0.53 0.39 0.32 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 25/11/05 30/11/04 20/11/03 27/11/02 28/11/01 29/11/00 30/11/99 -
Price 2.12 1.93 2.02 1.71 1.18 1.17 0.00 -
P/RPS 2.48 3.21 3.29 2.87 2.26 2.33 0.00 -100.00%
P/EPS 8.44 10.10 8.61 9.54 9.44 23.40 0.00 -100.00%
EY 11.85 9.90 11.61 10.48 10.59 4.27 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.46 0.54 0.50 0.40 0.31 0.00 -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
Post a Comment