[GKENT] QoQ Annualized Quarter Result on 31-Jan-2013 [#4]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
28-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jan-2013 [#4]
Profit Trend
QoQ- 26.93%
YoY- 32.16%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 319,320 335,266 338,752 276,810 205,658 193,044 158,940 59.01%
PBT 35,660 32,604 31,712 35,576 27,977 28,400 26,016 23.32%
Tax -12,026 -11,300 -9,564 -10,018 -7,841 -7,348 -7,092 42.06%
NP 23,633 21,304 22,148 25,558 20,136 21,052 18,924 15.92%
-
NP to SH 23,633 21,304 22,148 25,558 20,136 21,052 18,924 15.92%
-
Tax Rate 33.72% 34.66% 30.16% 28.16% 28.03% 25.87% 27.26% -
Total Cost 295,686 313,962 316,604 251,252 185,522 171,992 140,016 64.37%
-
Net Worth 230,380 235,114 230,604 232,823 221,931 226,241 219,856 3.15%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div 10,470 9,065 - 14,609 6,010 8,958 - -
Div Payout % 44.30% 42.55% - 57.16% 29.85% 42.55% - -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 230,380 235,114 230,604 232,823 221,931 226,241 219,856 3.15%
NOSH 224,367 226,638 221,480 224,754 225,402 223,957 225,285 -0.27%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 7.40% 6.35% 6.54% 9.23% 9.79% 10.91% 11.91% -
ROE 10.26% 9.06% 9.60% 10.98% 9.07% 9.31% 8.61% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 142.32 147.93 152.95 123.16 91.24 86.20 70.55 59.44%
EPS 10.53 9.40 10.00 11.30 8.93 9.40 8.40 16.21%
DPS 4.67 4.00 0.00 6.50 2.67 4.00 0.00 -
NAPS 1.0268 1.0374 1.0412 1.0359 0.9846 1.0102 0.9759 3.43%
Adjusted Per Share Value based on latest NOSH - 223,829
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 56.69 59.52 60.14 49.14 36.51 34.27 28.22 59.00%
EPS 4.20 3.78 3.93 4.54 3.57 3.74 3.36 15.99%
DPS 1.86 1.61 0.00 2.59 1.07 1.59 0.00 -
NAPS 0.409 0.4174 0.4094 0.4133 0.394 0.4017 0.3903 3.16%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 1.06 1.13 0.84 0.92 0.98 1.03 1.00 -
P/RPS 0.74 0.76 0.55 0.75 1.07 1.19 1.42 -35.16%
P/EPS 10.06 12.02 8.40 8.09 10.97 10.96 11.90 -10.56%
EY 9.94 8.32 11.90 12.36 9.12 9.13 8.40 11.84%
DY 4.40 3.54 0.00 7.07 2.72 3.88 0.00 -
P/NAPS 1.03 1.09 0.81 0.89 1.00 1.02 1.02 0.65%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 13/12/13 24/09/13 25/06/13 28/03/13 10/12/12 28/09/12 25/06/12 -
Price 1.17 1.14 0.965 0.845 0.96 1.00 1.03 -
P/RPS 0.82 0.77 0.63 0.69 1.05 1.16 1.46 -31.85%
P/EPS 11.11 12.13 9.65 7.43 10.75 10.64 12.26 -6.33%
EY 9.00 8.25 10.36 13.46 9.31 9.40 8.16 6.73%
DY 3.99 3.51 0.00 7.69 2.78 4.00 0.00 -
P/NAPS 1.14 1.10 0.93 0.82 0.98 0.99 1.06 4.95%

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