[GENM] QoQ TTM Result on 30-Sep-2001 [#3]

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
28-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 9.37%
YoY- -349.46%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 2,684,787 2,601,110 2,503,131 2,493,767 2,466,476 2,436,036 2,337,926 9.68%
PBT 852,049 760,262 605,468 -571,161 -647,917 -762,145 -646,645 -
Tax -282,447 -270,385 -253,542 842,451 836,558 845,028 841,183 -
NP 569,602 489,877 351,926 271,290 188,641 82,883 194,538 105.06%
-
NP to SH 569,549 489,824 351,926 -799,820 -882,469 -988,227 -876,572 -
-
Tax Rate 33.15% 35.56% 41.88% - - - - -
Total Cost 2,115,185 2,111,233 2,151,205 2,222,477 2,277,835 2,353,153 2,143,388 -0.88%
-
Net Worth 3,594,516 3,437,296 3,247,233 3,243,520 3,081,869 3,528,979 3,024,439 12.23%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 179,760 174,294 174,294 174,468 174,468 174,051 174,051 2.18%
Div Payout % 31.56% 35.58% 49.53% 0.00% 0.00% 0.00% 0.00% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 3,594,516 3,437,296 3,247,233 3,243,520 3,081,869 3,528,979 3,024,439 12.23%
NOSH 1,089,247 1,087,751 1,089,675 1,095,784 1,088,999 1,273,999 1,091,855 -0.15%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 21.22% 18.83% 14.06% 10.88% 7.65% 3.40% 8.32% -
ROE 15.84% 14.25% 10.84% -24.66% -28.63% -28.00% -28.98% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 246.48 239.13 229.71 227.58 226.49 191.21 214.12 9.86%
EPS 52.29 45.03 32.30 -72.99 -81.03 -77.57 -80.28 -
DPS 16.50 16.00 16.00 15.92 16.02 13.66 16.00 2.07%
NAPS 3.30 3.16 2.98 2.96 2.83 2.77 2.77 12.41%
Adjusted Per Share Value based on latest NOSH - 1,095,784
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 45.21 43.80 42.15 42.00 41.54 41.02 39.37 9.68%
EPS 9.59 8.25 5.93 -13.47 -14.86 -16.64 -14.76 -
DPS 3.03 2.94 2.94 2.94 2.94 2.93 2.93 2.26%
NAPS 0.6053 0.5789 0.5469 0.5462 0.519 0.5943 0.5093 12.23%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 2.12 1.98 1.23 1.15 1.02 1.17 1.21 -
P/RPS 0.86 0.83 0.54 0.51 0.45 0.61 0.57 31.64%
P/EPS 4.05 4.40 3.81 -1.58 -1.26 -1.51 -1.51 -
EY 24.66 22.74 26.26 -63.47 -79.45 -66.30 -66.35 -
DY 7.78 8.08 13.00 13.85 15.71 11.68 13.22 -29.84%
P/NAPS 0.64 0.63 0.41 0.39 0.36 0.42 0.44 28.46%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 29/08/02 30/05/02 27/02/02 28/11/01 28/08/01 29/05/01 28/02/01 -
Price 2.04 2.02 1.59 1.18 1.28 1.04 1.44 -
P/RPS 0.83 0.84 0.69 0.52 0.57 0.54 0.67 15.39%
P/EPS 3.90 4.49 4.92 -1.62 -1.58 -1.34 -1.79 -
EY 25.63 22.29 20.31 -61.86 -63.31 -74.59 -55.75 -
DY 8.09 7.92 10.06 13.49 12.52 13.14 11.11 -19.10%
P/NAPS 0.62 0.64 0.53 0.40 0.45 0.38 0.52 12.47%

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