[GENM] YoY Quarter Result on 30-Jun-2003 [#2]

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -41.29%
YoY- -65.94%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 899,215 921,863 746,911 614,186 683,569 599,892 569,452 7.90%
PBT 257,048 398,640 261,223 129,647 285,662 193,875 79,647 21.55%
Tax -80,271 -72,270 -79,204 -57,676 -74,348 -62,106 -53,636 6.94%
NP 176,777 326,370 182,019 71,971 211,314 131,769 26,011 37.60%
-
NP to SH 176,879 326,465 182,019 71,971 211,314 131,769 26,011 37.62%
-
Tax Rate 31.23% 18.13% 30.32% 44.49% 26.03% 32.03% 67.34% -
Total Cost 722,438 595,493 564,892 542,215 472,255 468,123 543,441 4.85%
-
Net Worth 5,892,322 5,208,154 4,422,177 3,898,884 3,594,516 3,081,869 4,075,056 6.33%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 131,183 109,185 98,270 92,830 92,586 87,119 86,703 7.14%
Div Payout % 74.17% 33.44% 53.99% 128.98% 43.81% 66.12% 333.33% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 5,892,322 5,208,154 4,422,177 3,898,884 3,594,516 3,081,869 4,075,056 6.33%
NOSH 1,093,195 1,091,856 1,091,895 1,092,124 1,089,247 1,088,999 1,083,791 0.14%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 19.66% 35.40% 24.37% 11.72% 30.91% 21.97% 4.57% -
ROE 3.00% 6.27% 4.12% 1.85% 5.88% 4.28% 0.64% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 82.26 84.43 68.40 56.24 62.76 55.09 52.54 7.75%
EPS 16.18 29.90 16.67 6.59 19.40 12.10 2.40 37.42%
DPS 12.00 10.00 9.00 8.50 8.50 8.00 8.00 6.98%
NAPS 5.39 4.77 4.05 3.57 3.30 2.83 3.76 6.18%
Adjusted Per Share Value based on latest NOSH - 1,092,124
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 15.14 15.52 12.58 10.34 11.51 10.10 9.59 7.90%
EPS 2.98 5.50 3.07 1.21 3.56 2.22 0.44 37.52%
DPS 2.21 1.84 1.65 1.56 1.56 1.47 1.46 7.15%
NAPS 0.9923 0.8771 0.7447 0.6566 0.6053 0.519 0.6863 6.33%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 2.34 1.90 1.79 1.96 2.12 1.02 2.08 -
P/RPS 2.84 2.25 2.62 3.49 3.38 1.85 3.96 -5.38%
P/EPS 14.46 6.35 10.74 29.74 10.93 8.43 86.67 -25.79%
EY 6.91 15.74 9.31 3.36 9.15 11.86 1.15 34.81%
DY 5.13 5.26 5.03 4.34 4.01 7.84 3.85 4.89%
P/NAPS 0.43 0.40 0.44 0.55 0.64 0.36 0.55 -4.01%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 26/08/05 25/08/04 27/08/03 29/08/02 28/08/01 24/08/00 -
Price 2.38 2.02 1.67 2.04 2.04 1.28 1.61 -
P/RPS 2.89 2.39 2.44 3.63 3.25 2.32 3.06 -0.94%
P/EPS 14.71 6.76 10.02 30.96 10.52 10.58 67.08 -22.33%
EY 6.80 14.80 9.98 3.23 9.51 9.45 1.49 28.77%
DY 5.04 4.95 5.39 4.17 4.17 6.25 4.97 0.23%
P/NAPS 0.44 0.42 0.41 0.57 0.62 0.45 0.43 0.38%

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