[GENM] YoY TTM Result on 30-Jun-2002 [#2]

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 16.28%
YoY- 164.54%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 3,090,774 2,876,256 2,667,619 2,684,787 2,466,476 2,174,590 0 -100.00%
PBT 992,631 944,350 759,102 852,049 -647,917 528,455 0 -100.00%
Tax -61,932 -279,137 -273,080 -282,447 836,558 -116,478 0 -100.00%
NP 930,699 665,213 486,022 569,602 188,641 411,977 0 -100.00%
-
NP to SH 930,794 665,213 486,022 569,549 -882,469 411,977 0 -100.00%
-
Tax Rate 6.24% 29.56% 35.97% 33.15% - 22.04% - -
Total Cost 2,160,075 2,211,043 2,181,597 2,115,185 2,277,835 1,762,613 0 -100.00%
-
Net Worth 5,208,154 4,422,177 3,898,884 3,594,516 3,081,869 4,075,056 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 229,284 201,956 191,063 179,760 174,468 195,391 - -100.00%
Div Payout % 24.63% 30.36% 39.31% 31.56% 0.00% 47.43% - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 5,208,154 4,422,177 3,898,884 3,594,516 3,081,869 4,075,056 0 -100.00%
NOSH 1,091,856 1,091,895 1,092,124 1,089,247 1,088,999 1,083,791 0 -100.00%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 30.11% 23.13% 18.22% 21.22% 7.65% 18.95% 0.00% -
ROE 17.87% 15.04% 12.47% 15.84% -28.63% 10.11% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 283.08 263.42 244.26 246.48 226.49 200.65 0.00 -100.00%
EPS 85.25 60.92 44.50 52.29 -81.03 38.01 0.00 -100.00%
DPS 21.00 18.50 17.50 16.50 16.02 18.00 0.00 -100.00%
NAPS 4.77 4.05 3.57 3.30 2.83 3.76 3.69 -0.27%
Adjusted Per Share Value based on latest NOSH - 1,089,247
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 54.52 50.74 47.06 47.36 43.51 38.36 0.00 -100.00%
EPS 16.42 11.73 8.57 10.05 -15.57 7.27 0.00 -100.00%
DPS 4.04 3.56 3.37 3.17 3.08 3.45 0.00 -100.00%
NAPS 0.9187 0.7801 0.6878 0.6341 0.5436 0.7188 3.69 1.48%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 1.90 1.79 1.96 2.12 1.02 2.08 0.00 -
P/RPS 0.67 0.68 0.80 0.86 0.45 1.04 0.00 -100.00%
P/EPS 2.23 2.94 4.40 4.05 -1.26 5.47 0.00 -100.00%
EY 44.87 34.04 22.71 24.66 -79.45 18.28 0.00 -100.00%
DY 11.05 10.34 8.93 7.78 15.71 8.65 0.00 -100.00%
P/NAPS 0.40 0.44 0.55 0.64 0.36 0.55 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 26/08/05 25/08/04 27/08/03 29/08/02 28/08/01 24/08/00 - -
Price 2.02 1.67 2.04 2.04 1.28 1.61 0.00 -
P/RPS 0.71 0.63 0.84 0.83 0.57 0.80 0.00 -100.00%
P/EPS 2.37 2.74 4.58 3.90 -1.58 4.24 0.00 -100.00%
EY 42.20 36.48 21.81 25.63 -63.31 23.61 0.00 -100.00%
DY 10.40 11.08 8.58 8.09 12.52 11.18 0.00 -100.00%
P/NAPS 0.42 0.41 0.57 0.62 0.45 0.43 0.00 -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
Post a Comment