[GENTING] QoQ Cumulative Quarter Result on 30-Jun-2002 [#2]

Stock
[GENTING] GENTING BHD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 115.46%
YoY- 165.31%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 981,055 3,534,686 2,609,772 1,766,084 896,256 3,148,376 2,290,389 -43.20%
PBT 398,333 1,559,516 1,199,251 783,248 361,523 1,034,642 731,232 -33.32%
Tax -202,737 -802,992 -614,157 -396,690 -182,116 -580,998 -421,234 -38.61%
NP 195,596 756,524 585,094 386,558 179,407 453,644 309,998 -26.45%
-
NP to SH 195,596 756,524 585,094 386,558 179,407 453,644 309,998 -26.45%
-
Tax Rate 50.90% 51.49% 51.21% 50.65% 50.37% 56.15% 57.61% -
Total Cost 785,459 2,778,162 2,024,678 1,379,526 716,849 2,694,732 1,980,391 -46.04%
-
Net Worth 6,620,822 6,423,491 6,295,834 6,125,782 5,973,197 5,733,947 5,657,463 11.06%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 144,387 49,296 49,287 - 133,839 - -
Div Payout % - 19.09% 8.43% 12.75% - 29.50% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 6,620,822 6,423,491 6,295,834 6,125,782 5,973,197 5,733,947 5,657,463 11.06%
NOSH 704,342 704,330 704,232 704,112 703,556 704,416 704,540 -0.01%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 19.94% 21.40% 22.42% 21.89% 20.02% 14.41% 13.53% -
ROE 2.95% 11.78% 9.29% 6.31% 3.00% 7.91% 5.48% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 139.29 501.85 370.58 250.82 127.39 446.95 325.09 -43.19%
EPS 27.77 107.41 83.07 54.90 25.50 64.40 44.00 -26.44%
DPS 0.00 20.50 7.00 7.00 0.00 19.00 0.00 -
NAPS 9.40 9.12 8.94 8.70 8.49 8.14 8.03 11.08%
Adjusted Per Share Value based on latest NOSH - 704,595
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 25.31 91.17 67.32 45.55 23.12 81.21 59.08 -43.20%
EPS 5.05 19.51 15.09 9.97 4.63 11.70 8.00 -26.43%
DPS 0.00 3.72 1.27 1.27 0.00 3.45 0.00 -
NAPS 1.7078 1.6569 1.6239 1.5801 1.5407 1.479 1.4593 11.06%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 2.58 2.68 2.60 2.92 2.78 2.10 1.78 -
P/RPS 1.85 0.53 0.70 1.16 2.18 0.47 0.55 124.66%
P/EPS 9.29 2.50 3.13 5.32 10.90 3.26 4.05 74.01%
EY 10.76 40.08 31.95 18.80 9.17 30.67 24.72 -42.59%
DY 0.00 7.65 2.69 2.40 0.00 9.05 0.00 -
P/NAPS 0.27 0.29 0.29 0.34 0.33 0.26 0.22 14.64%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 28/05/03 28/02/03 27/11/02 29/08/02 30/05/02 27/02/02 28/11/01 -
Price 2.68 2.80 2.60 2.84 3.12 2.30 1.98 -
P/RPS 1.92 0.56 0.70 1.13 2.45 0.51 0.61 114.92%
P/EPS 9.65 2.61 3.13 5.17 12.24 3.57 4.50 66.37%
EY 10.36 38.36 31.95 19.33 8.17 28.00 22.22 -39.89%
DY 0.00 7.32 2.69 2.46 0.00 8.26 0.00 -
P/NAPS 0.29 0.31 0.29 0.33 0.37 0.28 0.25 10.41%

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