[GENTING] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[GENTING] GENTING BHD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 58.19%
YoY- 160.24%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 3,534,686 3,479,696 3,532,168 3,585,024 3,148,376 3,053,852 3,122,656 8.58%
PBT 1,559,516 1,599,001 1,566,496 1,446,092 1,034,642 974,976 788,414 57.38%
Tax -802,992 -818,876 -793,380 -728,464 -580,998 -561,645 -497,012 37.56%
NP 756,524 780,125 773,116 717,628 453,644 413,330 291,402 88.56%
-
NP to SH 756,524 780,125 773,116 717,628 453,644 413,330 291,402 88.56%
-
Tax Rate 51.49% 51.21% 50.65% 50.37% 56.15% 57.61% 63.04% -
Total Cost 2,778,162 2,699,570 2,759,052 2,867,396 2,694,732 2,640,521 2,831,254 -1.25%
-
Net Worth 6,423,491 6,295,834 6,125,782 5,973,197 5,733,947 5,657,463 5,490,182 11.00%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 144,387 65,728 98,575 - 133,839 - 91,503 35.42%
Div Payout % 19.09% 8.43% 12.75% - 29.50% - 31.40% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 6,423,491 6,295,834 6,125,782 5,973,197 5,733,947 5,657,463 5,490,182 11.00%
NOSH 704,330 704,232 704,112 703,556 704,416 704,540 703,869 0.04%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 21.40% 22.42% 21.89% 20.02% 14.41% 13.53% 9.33% -
ROE 11.78% 12.39% 12.62% 12.01% 7.91% 7.31% 5.31% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 501.85 494.11 501.65 509.56 446.95 433.45 443.64 8.54%
EPS 107.41 110.76 109.80 102.00 64.40 58.67 41.40 88.48%
DPS 20.50 9.33 14.00 0.00 19.00 0.00 13.00 35.36%
NAPS 9.12 8.94 8.70 8.49 8.14 8.03 7.80 10.95%
Adjusted Per Share Value based on latest NOSH - 703,556
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 91.17 89.75 91.11 92.47 81.21 78.77 80.55 8.58%
EPS 19.51 20.12 19.94 18.51 11.70 10.66 7.52 88.48%
DPS 3.72 1.70 2.54 0.00 3.45 0.00 2.36 35.32%
NAPS 1.6569 1.6239 1.5801 1.5407 1.479 1.4593 1.4161 11.00%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 2.68 2.60 2.92 2.78 2.10 1.78 1.75 -
P/RPS 0.53 0.53 0.58 0.55 0.47 0.41 0.39 22.62%
P/EPS 2.50 2.35 2.66 2.73 3.26 3.03 4.23 -29.50%
EY 40.08 42.61 37.60 36.69 30.67 32.96 23.66 41.96%
DY 7.65 3.59 4.79 0.00 9.05 0.00 7.43 1.95%
P/NAPS 0.29 0.29 0.34 0.33 0.26 0.22 0.22 20.16%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 27/11/02 29/08/02 30/05/02 27/02/02 28/11/01 28/08/01 -
Price 2.80 2.60 2.84 3.12 2.30 1.98 2.04 -
P/RPS 0.56 0.53 0.57 0.61 0.51 0.46 0.46 13.97%
P/EPS 2.61 2.35 2.59 3.06 3.57 3.38 4.93 -34.48%
EY 38.36 42.61 38.66 32.69 28.00 29.63 20.29 52.71%
DY 7.32 3.59 4.93 0.00 8.26 0.00 6.37 9.68%
P/NAPS 0.31 0.29 0.33 0.37 0.28 0.25 0.26 12.40%

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