[GENM] YoY TTM Result on 30-Sep-2002 [#3]

Stock
[GENM] GENTING MALAYSIA BERHAD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 10.38%
YoY- 178.6%
Quarter Report
Latest QR
Upcoming QR
GENM's Result
GENM's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 3,365,962 2,861,811 2,687,805 2,763,923 2,493,767 2,166,902 552,551 -1.90%
PBT 1,101,904 896,545 798,077 924,837 -571,161 501,997 146,330 -2.12%
Tax -105,389 -279,033 -251,965 -296,096 842,451 -181,381 -645 -5.27%
NP 996,515 617,512 546,112 628,741 271,290 320,616 145,685 -2.02%
-
NP to SH 996,706 617,512 546,112 628,688 -799,820 320,616 145,685 -2.02%
-
Tax Rate 9.56% 31.12% 31.57% 32.02% - 36.13% 0.44% -
Total Cost 2,369,447 2,244,299 2,141,693 2,135,182 2,222,477 1,846,286 406,866 -1.85%
-
Net Worth 5,416,623 4,552,089 4,084,379 3,743,505 3,243,520 4,139,488 3,987,168 -0.32%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 229,284 201,956 191,063 179,760 174,468 195,391 - -100.00%
Div Payout % 23.00% 32.70% 34.99% 28.59% 0.00% 60.94% - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 5,416,623 4,552,089 4,084,379 3,743,505 3,243,520 4,139,488 3,987,168 -0.32%
NOSH 1,092,061 1,091,628 1,092,080 1,094,592 1,095,784 1,086,480 1,095,375 0.00%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 29.61% 21.58% 20.32% 22.75% 10.88% 14.80% 26.37% -
ROE 18.40% 13.57% 13.37% 16.79% -24.66% 7.75% 3.65% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 308.22 262.16 246.12 252.51 227.58 199.44 50.44 -1.90%
EPS 91.27 56.57 50.01 57.44 -72.99 29.51 13.30 -2.02%
DPS 21.00 18.50 17.50 16.50 15.92 18.00 0.00 -100.00%
NAPS 4.96 4.17 3.74 3.42 2.96 3.81 3.64 -0.32%
Adjusted Per Share Value based on latest NOSH - 1,094,592
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 56.68 48.19 45.26 46.55 42.00 36.49 9.31 -1.90%
EPS 16.79 10.40 9.20 10.59 -13.47 5.40 2.45 -2.02%
DPS 3.86 3.40 3.22 3.03 2.94 3.29 0.00 -100.00%
NAPS 0.9122 0.7666 0.6878 0.6304 0.5462 0.6971 0.6715 -0.32%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 2.20 2.00 1.90 1.80 1.15 1.23 0.00 -
P/RPS 0.71 0.76 0.77 0.71 0.51 0.62 0.00 -100.00%
P/EPS 2.41 3.54 3.80 3.13 -1.58 4.17 0.00 -100.00%
EY 41.49 28.28 26.32 31.91 -63.47 23.99 0.00 -100.00%
DY 9.55 9.25 9.21 9.17 13.85 14.63 0.00 -100.00%
P/NAPS 0.44 0.48 0.51 0.53 0.39 0.32 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 25/11/05 30/11/04 20/11/03 27/11/02 28/11/01 29/11/00 - -
Price 2.12 1.93 2.02 1.71 1.18 1.17 0.00 -
P/RPS 0.69 0.74 0.82 0.68 0.52 0.59 0.00 -100.00%
P/EPS 2.32 3.41 4.04 2.98 -1.62 3.96 0.00 -100.00%
EY 43.05 29.31 24.76 33.59 -61.86 25.22 0.00 -100.00%
DY 9.91 9.59 8.66 9.65 13.49 15.38 0.00 -100.00%
P/NAPS 0.43 0.46 0.54 0.50 0.40 0.31 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