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

Stock

[GENM] GENTING MALAYSIA BERHAD

Announcement Date

30-May-2002

Admission Sponsor

Sponsor

Financial Year

31-Dec-2002

Quarter

31-Mar-2002 [#1]

Profit Trend

QoQ- 59.49%

YoY- 5407.06%

Quarter Report

GENM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Annualized Quarter Result
Revenue	2,781,527	2,760,218	2,837,748	2,941,220	2,503,131	2,412,496	2,474,436	8.08%
YoY %	0.77%	-2.73%	-3.52%	17.50%	3.76%	-2.50%	-	-
Horiz. %	112.41%	111.55%	114.68%	118.86%	101.16%	97.50%	100.00%	-
PBT	939,666	1,023,761	996,810	850,972	605,468	597,936	503,648	51.38%
YoY %	-8.21%	2.70%	17.14%	40.55%	1.26%	18.72%	-	-
Horiz. %	186.57%	203.27%	197.92%	168.96%	120.22%	118.72%	100.00%	-
Tax	-296,312	-292,953	-293,542	-289,692	-253,542	-236,216	-235,014	16.65%
YoY %	-1.15%	0.20%	-1.33%	-14.26%	-7.33%	-0.51%	-	-
Horiz. %	126.08%	124.65%	124.90%	123.27%	107.88%	100.51%	100.00%	-
NP	643,354	730,808	703,268	561,280	351,926	361,720	268,634	78.71%
YoY %	-11.97%	3.92%	25.30%	59.49%	-2.71%	34.65%	-	-
Horiz. %	239.49%	272.05%	261.79%	208.94%	131.01%	134.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	643,354	730,808	703,268	561,280	351,926	361,720	268,634	78.71%
YoY %	-11.97%	3.92%	25.30%	59.49%	-2.71%	34.65%	-	-
Horiz. %	239.49%	272.05%	261.79%	208.94%	131.01%	134.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.53%	28.62%	29.45%	34.04%	41.88%	39.51%	46.66%	-
YoY %	10.17%	-2.82%	-13.48%	-18.72%	6.00%	-15.32%	-	-
Horiz. %	67.57%	61.34%	63.12%	72.95%	89.76%	84.68%	100.00%	-
Total Cost	2,138,173	2,029,410	2,134,480	2,379,940	2,151,205	2,050,776	2,205,802	-2.04%
YoY %	5.36%	-4.92%	-10.31%	10.63%	4.90%	-7.03%	-	-
Horiz. %	96.93%	92.00%	96.77%	107.89%	97.52%	92.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,766,713	3,737,876	3,603,702	3,437,296	3,256,954	3,237,977	3,090,382	14.06%
YoY %	0.77%	3.72%	4.84%	5.54%	0.59%	4.78%	-	-
Horiz. %	121.89%	120.95%	116.61%	111.23%	105.39%	104.78%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Dividend
Div	191,065	123,867	185,645	-	174,870	116,683	174,721	6.12%
YoY %	54.25%	-33.28%	0.00%	-	49.87%	-33.22%	-	-
Horiz. %	109.35%	70.89%	106.25%	-	100.09%	66.78%	100.00%	-
Div Payout %	29.70%	16.95%	26.40%	-	49.69%	32.26%	65.04%	-
YoY %	75.22%	-35.80%	0.00%	-	54.03%	-50.40%	-	-
Horiz. %	45.66%	26.06%	40.59%	-	76.40%	49.60%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Equity
Net Worth	3,766,713	3,737,876	3,603,702	3,437,296	3,256,954	3,237,977	3,090,382	14.06%
YoY %	0.77%	3.72%	4.84%	5.54%	0.59%	4.78%	-	-
Horiz. %	121.89%	120.95%	116.61%	111.23%	105.39%	104.78%	100.00%	-
NOSH	1,091,800	1,092,946	1,092,031	1,087,751	1,092,937	1,093,911	1,092,008	-0.01%
YoY %	-0.10%	0.08%	0.39%	-0.47%	-0.09%	0.17%	-	-
Horiz. %	99.98%	100.09%	100.00%	99.61%	100.09%	100.17%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Ratio Analysis
NP Margin	23.13%	26.48%	24.78%	19.08%	14.06%	14.99%	10.86%	-
YoY %	-12.65%	6.86%	29.87%	35.70%	-6.20%	38.03%	-	-
Horiz. %	212.98%	243.83%	228.18%	175.69%	129.47%	138.03%	100.00%	-
ROE	17.08%	19.55%	19.52%	16.33%	10.81%	11.17%	8.69%	-
YoY %	-12.63%	0.15%	19.53%	51.06%	-3.22%	28.54%	-	-
Horiz. %	196.55%	224.97%	224.63%	187.92%	124.40%	128.54%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Per Share
RPS	254.77	252.55	259.86	270.39	229.03	220.54	226.60	8.10%
YoY %	0.88%	-2.81%	-3.89%	18.06%	3.85%	-2.67%	-	-
Horiz. %	112.43%	111.45%	114.68%	119.32%	101.07%	97.33%	100.00%	-
EPS	58.92	66.93	64.40	51.60	32.20	33.07	24.60	78.72%
YoY %	-11.97%	3.93%	24.81%	60.25%	-2.63%	34.43%	-	-
Horiz. %	239.51%	272.07%	261.79%	209.76%	130.89%	134.43%	100.00%	-
DPS	17.50	11.33	17.00	0.00	16.00	10.67	16.00	6.13%
YoY %	54.46%	-33.35%	0.00%	0.00%	49.95%	-33.31%	-	-
Horiz. %	109.38%	70.81%	106.25%	0.00%	100.00%	66.69%	100.00%	-
NAPS	3.45	3.42	3.30	3.16	2.98	2.96	2.83	14.07%
YoY %	0.88%	3.64%	4.43%	6.04%	0.68%	4.59%	-	-
Horiz. %	121.91%	120.85%	116.61%	111.66%	105.30%	104.59%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 1,087,751
RPS	46.84	46.48	47.79	49.53	42.15	40.63	41.67	8.08%
YoY %	0.77%	-2.74%	-3.51%	17.51%	3.74%	-2.50%	-	-
Horiz. %	112.41%	111.54%	114.69%	118.86%	101.15%	97.50%	100.00%	-
EPS	10.83	12.31	11.84	9.45	5.93	6.09	4.52	78.77%
YoY %	-12.02%	3.97%	25.29%	59.36%	-2.63%	34.73%	-	-
Horiz. %	239.60%	272.35%	261.95%	209.07%	131.19%	134.73%	100.00%	-
DPS	3.22	2.09	3.13	0.00	2.94	1.97	2.94	6.23%
YoY %	54.07%	-33.23%	0.00%	0.00%	49.24%	-32.99%	-	-
Horiz. %	109.52%	71.09%	106.46%	0.00%	100.00%	67.01%	100.00%	-
NAPS	0.6343	0.6295	0.6069	0.5789	0.5485	0.5453	0.5204	14.06%
YoY %	0.76%	3.72%	4.84%	5.54%	0.59%	4.78%	-	-
Horiz. %	121.89%	120.96%	116.62%	111.24%	105.40%	104.78%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/02	30/09/02	28/06/02	29/03/02	31/12/01	28/09/01	29/06/01	-
Price	1.87	1.80	2.12	1.98	1.23	1.15	1.02	-
P/RPS	0.73	0.71	0.82	0.73	0.54	0.52	0.45	37.94%
YoY %	2.82%	-13.41%	12.33%	35.19%	3.85%	15.56%	-	-
Horiz. %	162.22%	157.78%	182.22%	162.22%	120.00%	115.56%	100.00%	-
P/EPS	3.17	2.69	3.29	3.84	3.82	3.48	4.15	-16.39%
YoY %	17.84%	-18.24%	-14.32%	0.52%	9.77%	-16.14%	-	-
Horiz. %	76.39%	64.82%	79.28%	92.53%	92.05%	83.86%	100.00%	-
EY	31.51	37.15	30.38	26.06	26.18	28.75	24.12	19.44%
YoY %	-15.18%	22.28%	16.58%	-0.46%	-8.94%	19.20%	-	-
Horiz. %	130.64%	154.02%	125.95%	108.04%	108.54%	119.20%	100.00%	-
DY	9.36	6.30	8.02	0.00	13.01	9.28	15.69	-29.06%
YoY %	48.57%	-21.45%	0.00%	0.00%	40.19%	-40.85%	-	-
Horiz. %	59.66%	40.15%	51.12%	0.00%	82.92%	59.15%	100.00%	-
P/NAPS	0.54	0.53	0.64	0.63	0.41	0.39	0.36	30.94%
YoY %	1.89%	-17.19%	1.59%	53.66%	5.13%	8.33%	-	-
Horiz. %	150.00%	147.22%	177.78%	175.00%	113.89%	108.33%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Price Multiplier on Announcement Date
Date	28/02/03	27/11/02	29/08/02	30/05/02	27/02/02	28/11/01	28/08/01	-
Price	1.89	1.71	2.04	2.02	1.59	1.18	1.28	-
P/RPS	0.74	0.68	0.79	0.75	0.69	0.54	0.56	20.35%
YoY %	8.82%	-13.92%	5.33%	8.70%	27.78%	-3.57%	-	-
Horiz. %	132.14%	121.43%	141.07%	133.93%	123.21%	96.43%	100.00%	-
P/EPS	3.21	2.56	3.17	3.91	4.94	3.57	5.20	-27.43%
YoY %	25.39%	-19.24%	-18.93%	-20.85%	38.38%	-31.35%	-	-
Horiz. %	61.73%	49.23%	60.96%	75.19%	95.00%	68.65%	100.00%	-
EY	31.18	39.10	31.57	25.54	20.25	28.02	19.22	37.94%
YoY %	-20.26%	23.85%	23.61%	26.12%	-27.73%	45.79%	-	-
Horiz. %	162.23%	203.43%	164.26%	132.88%	105.36%	145.79%	100.00%	-
DY	9.26	6.63	8.33	0.00	10.06	9.04	12.50	-18.08%
YoY %	39.67%	-20.41%	0.00%	0.00%	11.28%	-27.68%	-	-
Horiz. %	74.08%	53.04%	66.64%	0.00%	80.48%	72.32%	100.00%	-
P/NAPS	0.55	0.50	0.62	0.64	0.53	0.40	0.45	14.27%
YoY %	10.00%	-19.35%	-3.12%	20.75%	32.50%	-11.11%	-	-
Horiz. %	122.22%	111.11%	137.78%	142.22%	117.78%	88.89%	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