[GKENT] QoQ Annualized Quarter Result on 30-Apr-2013 [#1]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
25-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- -13.34%
YoY- 17.04%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 506,299 319,320 335,266 338,752 276,810 205,658 193,044 89.84%
PBT 51,135 35,660 32,604 31,712 35,576 27,977 28,400 47.84%
Tax -14,927 -12,026 -11,300 -9,564 -10,018 -7,841 -7,348 60.19%
NP 36,208 23,633 21,304 22,148 25,558 20,136 21,052 43.40%
-
NP to SH 36,208 23,633 21,304 22,148 25,558 20,136 21,052 43.40%
-
Tax Rate 29.19% 33.72% 34.66% 30.16% 28.16% 28.03% 25.87% -
Total Cost 470,091 295,686 313,962 316,604 251,252 185,522 171,992 95.12%
-
Net Worth 185,116 230,380 235,114 230,604 232,823 221,931 226,241 -12.48%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div 16,871 10,470 9,065 - 14,609 6,010 8,958 52.33%
Div Payout % 46.60% 44.30% 42.55% - 57.16% 29.85% 42.55% -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 185,116 230,380 235,114 230,604 232,823 221,931 226,241 -12.48%
NOSH 224,956 224,367 226,638 221,480 224,754 225,402 223,957 0.29%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 7.15% 7.40% 6.35% 6.54% 9.23% 9.79% 10.91% -
ROE 19.56% 10.26% 9.06% 9.60% 10.98% 9.07% 9.31% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 225.07 142.32 147.93 152.95 123.16 91.24 86.20 89.28%
EPS 12.10 10.53 9.40 10.00 11.30 8.93 9.40 18.27%
DPS 7.50 4.67 4.00 0.00 6.50 2.67 4.00 51.88%
NAPS 0.8229 1.0268 1.0374 1.0412 1.0359 0.9846 1.0102 -12.74%
Adjusted Per Share Value based on latest NOSH - 221,480
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 89.89 56.69 59.52 60.14 49.14 36.51 34.27 89.86%
EPS 6.43 4.20 3.78 3.93 4.54 3.57 3.74 43.37%
DPS 3.00 1.86 1.61 0.00 2.59 1.07 1.59 52.51%
NAPS 0.3286 0.409 0.4174 0.4094 0.4133 0.394 0.4017 -12.50%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 1.16 1.06 1.13 0.84 0.92 0.98 1.03 -
P/RPS 0.52 0.74 0.76 0.55 0.75 1.07 1.19 -42.32%
P/EPS 7.21 10.06 12.02 8.40 8.09 10.97 10.96 -24.30%
EY 13.88 9.94 8.32 11.90 12.36 9.12 9.13 32.11%
DY 6.47 4.40 3.54 0.00 7.07 2.72 3.88 40.48%
P/NAPS 1.41 1.03 1.09 0.81 0.89 1.00 1.02 24.01%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 27/03/14 13/12/13 24/09/13 25/06/13 28/03/13 10/12/12 28/09/12 -
Price 1.21 1.17 1.14 0.965 0.845 0.96 1.00 -
P/RPS 0.54 0.82 0.77 0.63 0.69 1.05 1.16 -39.85%
P/EPS 7.52 11.11 12.13 9.65 7.43 10.75 10.64 -20.60%
EY 13.30 9.00 8.25 10.36 13.46 9.31 9.40 25.95%
DY 6.20 3.99 3.51 0.00 7.69 2.78 4.00 33.82%
P/NAPS 1.47 1.14 1.10 0.93 0.82 0.98 0.99 30.05%

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