[GKENT] QoQ Annualized Quarter Result on 30-Jun-2022 [#1]

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Annualized Quarter Result
Revenue	247,040	273,098	296,194	345,080	355,224	314,168	281,930	-8.43%
YoY %	-9.54%	-7.80%	-14.17%	-2.86%	13.07%	11.43%	-	-
Horiz. %	87.62%	96.87%	105.06%	122.40%	126.00%	111.43%	100.00%	-
PBT	7,776	22,240	39,264	47,572	44,064	28,229	29,358	-58.79%
YoY %	-65.04%	-43.36%	-17.46%	7.96%	56.09%	-3.85%	-	-
Horiz. %	26.49%	75.75%	133.74%	162.04%	150.09%	96.15%	100.00%	-
Tax	-7,037	-5,154	-8,310	-9,332	-12,807	-6,136	-5,504	17.81%
YoY %	-36.53%	37.98%	10.95%	27.13%	-108.72%	-11.48%	-	-
Horiz. %	127.85%	93.64%	150.98%	169.55%	232.69%	111.48%	100.00%	-
NP	739	17,085	30,954	38,240	31,257	22,093	23,854	-90.15%
YoY %	-95.67%	-44.81%	-19.05%	22.34%	41.48%	-7.38%	-	-
Horiz. %	3.10%	71.62%	129.76%	160.31%	131.03%	92.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	739	17,085	30,954	38,240	31,257	22,093	23,854	-90.15%
YoY %	-95.67%	-44.81%	-19.05%	22.34%	41.48%	-7.38%	-	-
Horiz. %	3.10%	71.62%	129.76%	160.31%	131.03%	92.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	90.50%	23.17%	21.16%	19.62%	29.06%	21.74%	18.75%	-
YoY %	290.59%	9.50%	7.85%	-32.48%	33.67%	15.95%	-	-
Horiz. %	482.67%	123.57%	112.85%	104.64%	154.99%	115.95%	100.00%	-
Total Cost	246,301	256,013	265,240	306,840	323,967	292,074	258,076	-3.06%
YoY %	-3.79%	-3.48%	-13.56%	-5.29%	10.92%	13.17%	-	-
Horiz. %	95.44%	99.20%	102.78%	118.90%	125.53%	113.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	529,527	535,529	543,307	537,862	538,068	528,430	529,871	-0.04%
YoY %	-1.12%	-1.43%	1.01%	-0.04%	1.82%	-0.27%	-	-
Horiz. %	99.94%	101.07%	102.54%	101.51%	101.55%	99.73%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Dividend
Div	10,439	6,959	10,439	-	13,056	6,967	10,454	-0.09%
YoY %	50.01%	-33.34%	0.00%	-	87.40%	-33.36%	-	-
Horiz. %	99.86%	66.57%	99.86%	-	124.89%	66.64%	100.00%	-
Div Payout %	1,412.61%	40.73%	33.72%	-	41.77%	31.54%	43.83%	-
YoY %	3,368.23%	20.79%	0.00%	-	32.44%	-28.04%	-	-
Horiz. %	3,222.93%	92.93%	76.93%	-	95.30%	71.96%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Equity
Net Worth	529,527	535,529	543,307	537,862	538,068	528,430	529,871	-0.04%
YoY %	-1.12%	-1.43%	1.01%	-0.04%	1.82%	-0.27%	-	-
Horiz. %	99.94%	101.07%	102.54%	101.51%	101.55%	99.73%	100.00%	-
NOSH	563,269	563,269	563,269	563,269	563,269	563,269	563,269	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Ratio Analysis
NP Margin	0.30%	6.26%	10.45%	11.08%	8.80%	7.03%	8.46%	-
YoY %	-95.21%	-40.10%	-5.69%	25.91%	25.18%	-16.90%	-	-
Horiz. %	3.55%	74.00%	123.52%	130.97%	104.02%	83.10%	100.00%	-
ROE	0.14%	3.19%	5.70%	7.11%	5.81%	4.18%	4.50%	-
YoY %	-95.61%	-44.04%	-19.83%	22.38%	39.00%	-7.11%	-	-
Horiz. %	3.11%	70.89%	126.67%	158.00%	129.11%	92.89%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Per Share
RPS	47.33	52.32	56.75	66.08	68.02	60.12	53.94	-8.35%
YoY %	-9.54%	-7.81%	-14.12%	-2.85%	13.14%	11.46%	-	-
Horiz. %	87.75%	97.00%	105.21%	122.51%	126.10%	111.46%	100.00%	-
EPS	0.14	3.27	5.92	7.32	5.98	4.23	4.56	-90.21%
YoY %	-95.72%	-44.76%	-19.13%	22.41%	41.37%	-7.24%	-	-
Horiz. %	3.07%	71.71%	129.82%	160.53%	131.14%	92.76%	100.00%	-
DPS	2.00	1.33	2.00	0.00	2.50	1.33	2.00	0.00%
YoY %	50.38%	-33.50%	0.00%	0.00%	87.97%	-33.50%	-	-
Horiz. %	100.00%	66.50%	100.00%	0.00%	125.00%	66.50%	100.00%	-
NAPS	1.0145	1.026	1.0409	1.03	1.0303	1.0112	1.0137	0.05%
YoY %	-1.12%	-1.43%	1.06%	-0.03%	1.89%	-0.25%	-	-
Horiz. %	100.08%	101.21%	102.68%	101.61%	101.64%	99.75%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Adjusted Per Share Value based on latest NOSH - 563,269
RPS	47.33	52.32	56.74	66.11	68.05	60.19	54.01	-8.43%
YoY %	-9.54%	-7.79%	-14.17%	-2.85%	13.06%	11.44%	-	-
Horiz. %	87.63%	96.87%	105.05%	122.40%	126.00%	111.44%	100.00%	-
EPS	0.14	3.27	5.93	7.33	5.99	4.23	4.57	-90.23%
YoY %	-95.72%	-44.86%	-19.10%	22.37%	41.61%	-7.44%	-	-
Horiz. %	3.06%	71.55%	129.76%	160.39%	131.07%	92.56%	100.00%	-
DPS	2.00	1.33	2.00	0.00	2.50	1.33	2.00	0.00%
YoY %	50.38%	-33.50%	0.00%	0.00%	87.97%	-33.50%	-	-
Horiz. %	100.00%	66.50%	100.00%	0.00%	125.00%	66.50%	100.00%	-
NAPS	1.0144	1.0259	1.0408	1.0304	1.0308	1.0123	1.0151	-0.04%
YoY %	-1.12%	-1.43%	1.01%	-0.04%	1.83%	-0.28%	-	-
Horiz. %	99.93%	101.06%	102.53%	101.51%	101.55%	99.72%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/23	30/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	-
Price	0.50	0.525	0.49	0.545	0.615	0.65	0.665	-
P/RPS	1.06	1.00	0.86	0.82	0.90	1.08	1.23	-9.44%
YoY %	6.00%	16.28%	4.88%	-8.89%	-16.67%	-12.20%	-	-
Horiz. %	86.18%	81.30%	69.92%	66.67%	73.17%	87.80%	100.00%	-
P/EPS	353.15	16.04	8.26	7.44	10.28	15.37	14.57	739.15%
YoY %	2,101.68%	94.19%	11.02%	-27.63%	-33.12%	5.49%	-	-
Horiz. %	2,423.82%	110.09%	56.69%	51.06%	70.56%	105.49%	100.00%	-
EY	0.28	6.23	12.10	13.44	9.73	6.50	6.86	-88.16%
YoY %	-95.51%	-48.51%	-9.97%	38.13%	49.69%	-5.25%	-	-
Horiz. %	4.08%	90.82%	176.38%	195.92%	141.84%	94.75%	100.00%	-
DY	4.00	2.54	4.08	0.00	4.07	2.05	3.01	20.89%
YoY %	57.48%	-37.75%	0.00%	0.00%	98.54%	-31.89%	-	-
Horiz. %	132.89%	84.39%	135.55%	0.00%	135.22%	68.11%	100.00%	-
P/NAPS	0.49	0.51	0.47	0.53	0.60	0.64	0.66	-18.02%
YoY %	-3.92%	8.51%	-11.32%	-11.67%	-6.25%	-3.03%	-	-
Horiz. %	74.24%	77.27%	71.21%	80.30%	90.91%	96.97%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Price Multiplier on Announcement Date
Date	31/05/23	21/02/23	23/11/22	30/08/22	31/05/22	23/02/22	23/11/21	-
Price	0.475	0.54	0.49	0.535	0.535	0.625	0.69	-
P/RPS	1.00	1.03	0.86	0.81	0.79	1.04	1.28	-15.18%
YoY %	-2.91%	19.77%	6.17%	2.53%	-24.04%	-18.75%	-	-
Horiz. %	78.12%	80.47%	67.19%	63.28%	61.72%	81.25%	100.00%	-
P/EPS	335.49	16.50	8.26	7.31	8.94	14.78	15.12	691.11%
YoY %	1,933.27%	99.76%	13.00%	-18.23%	-39.51%	-2.25%	-	-
Horiz. %	2,218.85%	109.13%	54.63%	48.35%	59.13%	97.75%	100.00%	-
EY	0.30	6.06	12.10	13.69	11.19	6.76	6.61	-87.30%
YoY %	-95.05%	-49.92%	-11.61%	22.34%	65.53%	2.27%	-	-
Horiz. %	4.54%	91.68%	183.06%	207.11%	169.29%	102.27%	100.00%	-
DY	4.21	2.47	4.08	0.00	4.67	2.13	2.90	28.23%
YoY %	70.45%	-39.46%	0.00%	0.00%	119.25%	-26.55%	-	-
Horiz. %	145.17%	85.17%	140.69%	0.00%	161.03%	73.45%	100.00%	-
P/NAPS	0.47	0.53	0.47	0.52	0.52	0.62	0.68	-21.84%
YoY %	-11.32%	12.77%	-9.62%	0.00%	-16.13%	-8.82%	-	-
Horiz. %	69.12%	77.94%	69.12%	76.47%	76.47%	91.18%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos