[GENM] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -2.71%
YoY- 140.15%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 2,760,218 2,837,748 2,941,220 2,503,131 2,412,496 2,474,436 2,549,304 5.43%
PBT 1,023,761 996,810 850,972 605,468 597,936 503,648 231,796 168.94%
Tax -292,953 -293,542 -289,692 -253,542 -236,216 -235,014 -221,604 20.43%
NP 730,808 703,268 561,280 351,926 361,720 268,634 10,192 1621.47%
-
NP to SH 730,808 703,268 561,280 351,926 361,720 268,634 10,192 1621.47%
-
Tax Rate 28.62% 29.45% 34.04% 41.88% 39.51% 46.66% 95.60% -
Total Cost 2,029,410 2,134,480 2,379,940 2,151,205 2,050,776 2,205,802 2,539,112 -13.86%
-
Net Worth 3,737,876 3,603,702 3,437,296 3,256,954 3,237,977 3,090,382 3,528,979 3.90%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 123,867 185,645 - 174,870 116,683 174,721 - -
Div Payout % 16.95% 26.40% - 49.69% 32.26% 65.04% - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 3,737,876 3,603,702 3,437,296 3,256,954 3,237,977 3,090,382 3,528,979 3.90%
NOSH 1,092,946 1,092,031 1,087,751 1,092,937 1,093,911 1,092,008 1,273,999 -9.70%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 26.48% 24.78% 19.08% 14.06% 14.99% 10.86% 0.40% -
ROE 19.55% 19.52% 16.33% 10.81% 11.17% 8.69% 0.29% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 252.55 259.86 270.39 229.03 220.54 226.60 200.10 16.77%
EPS 66.93 64.40 51.60 32.20 33.07 24.60 0.80 1807.73%
DPS 11.33 17.00 0.00 16.00 10.67 16.00 0.00 -
NAPS 3.42 3.30 3.16 2.98 2.96 2.83 2.77 15.07%
Adjusted Per Share Value based on latest NOSH - 1,089,675
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 46.48 47.79 49.53 42.15 40.63 41.67 42.93 5.43%
EPS 12.31 11.84 9.45 5.93 6.09 4.52 0.17 1632.77%
DPS 2.09 3.13 0.00 2.94 1.97 2.94 0.00 -
NAPS 0.6295 0.6069 0.5789 0.5485 0.5453 0.5204 0.5943 3.90%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.80 2.12 1.98 1.23 1.15 1.02 1.17 -
P/RPS 0.71 0.82 0.73 0.54 0.52 0.45 0.58 14.41%
P/EPS 2.69 3.29 3.84 3.82 3.48 4.15 146.25 -93.01%
EY 37.15 30.38 26.06 26.18 28.75 24.12 0.68 1336.29%
DY 6.30 8.02 0.00 13.01 9.28 15.69 0.00 -
P/NAPS 0.53 0.64 0.63 0.41 0.39 0.36 0.42 16.75%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 27/11/02 29/08/02 30/05/02 27/02/02 28/11/01 28/08/01 29/05/01 -
Price 1.71 2.04 2.02 1.59 1.18 1.28 1.04 -
P/RPS 0.68 0.79 0.75 0.69 0.54 0.56 0.52 19.56%
P/EPS 2.56 3.17 3.91 4.94 3.57 5.20 130.00 -92.69%
EY 39.10 31.57 25.54 20.25 28.02 19.22 0.77 1268.00%
DY 6.63 8.33 0.00 10.06 9.04 12.50 0.00 -
P/NAPS 0.50 0.62 0.64 0.53 0.40 0.45 0.38 20.05%

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