[GENM] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -23.78%
YoY- -12.63%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 2,708,425 2,635,256 2,609,932 2,763,120 2,781,527 2,760,218 2,837,748 -3.05%
PBT 758,718 834,976 635,682 752,776 939,666 1,023,761 996,810 -16.59%
Tax -248,917 -233,824 -246,358 -262,012 -296,312 -292,953 -293,542 -10.38%
NP 509,801 601,152 389,324 490,764 643,354 730,808 703,268 -19.25%
-
NP to SH 509,801 601,152 389,324 490,376 643,354 730,808 703,268 -19.25%
-
Tax Rate 32.81% 28.00% 38.75% 34.81% 31.53% 28.62% 29.45% -
Total Cost 2,198,624 2,034,104 2,220,608 2,272,356 2,138,173 2,029,410 2,134,480 1.98%
-
Net Worth 4,149,162 4,083,873 3,897,607 3,882,870 3,766,713 3,737,876 3,603,702 9.82%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 196,539 123,753 185,600 - 191,065 123,867 185,645 3.86%
Div Payout % 38.55% 20.59% 47.67% - 29.70% 16.95% 26.40% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 4,149,162 4,083,873 3,897,607 3,882,870 3,766,713 3,737,876 3,603,702 9.82%
NOSH 1,091,884 1,091,944 1,091,766 1,090,693 1,091,800 1,092,946 1,092,031 -0.00%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 18.82% 22.81% 14.92% 17.76% 23.13% 26.48% 24.78% -
ROE 12.29% 14.72% 9.99% 12.63% 17.08% 19.55% 19.52% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 248.05 241.34 239.06 253.34 254.77 252.55 259.86 -3.04%
EPS 46.69 55.05 35.66 44.96 58.92 66.93 64.40 -19.24%
DPS 18.00 11.33 17.00 0.00 17.50 11.33 17.00 3.87%
NAPS 3.80 3.74 3.57 3.56 3.45 3.42 3.30 9.83%
Adjusted Per Share Value based on latest NOSH - 1,090,693
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 47.78 46.49 46.04 48.74 49.07 48.69 50.06 -3.05%
EPS 8.99 10.60 6.87 8.65 11.35 12.89 12.41 -19.29%
DPS 3.47 2.18 3.27 0.00 3.37 2.19 3.27 4.02%
NAPS 0.7319 0.7204 0.6875 0.6849 0.6644 0.6594 0.6357 9.82%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.02 1.90 1.96 1.70 1.87 1.80 2.12 -
P/RPS 0.81 0.79 0.82 0.67 0.73 0.71 0.82 -0.81%
P/EPS 4.33 3.45 5.50 3.78 3.17 2.69 3.29 20.03%
EY 23.11 28.98 18.19 26.45 31.51 37.15 30.38 -16.62%
DY 8.91 5.96 8.67 0.00 9.36 6.30 8.02 7.24%
P/NAPS 0.53 0.51 0.55 0.48 0.54 0.53 0.64 -11.78%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 20/11/03 27/08/03 28/05/03 28/02/03 27/11/02 29/08/02 -
Price 2.28 2.02 2.04 1.73 1.89 1.71 2.04 -
P/RPS 0.92 0.84 0.85 0.68 0.74 0.68 0.79 10.65%
P/EPS 4.88 3.67 5.72 3.85 3.21 2.56 3.17 33.21%
EY 20.48 27.25 17.48 25.99 31.18 39.10 31.57 -25.00%
DY 7.89 5.61 8.33 0.00 9.26 6.63 8.33 -3.54%
P/NAPS 0.60 0.54 0.57 0.49 0.55 0.50 0.62 -2.15%

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