[GKENT] QoQ Annualized Quarter Result on 31-Jan-2017 [#4]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
20-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
31-Jan-2017 [#4]
Profit Trend
QoQ- 28.18%
YoY- 102.26%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Revenue 592,104 633,978 517,688 598,965 546,432 575,464 491,856 13.12%
PBT 126,341 116,122 100,144 134,098 101,625 93,326 81,140 34.23%
Tax -29,609 -28,380 -26,160 -32,819 -22,609 -22,286 -21,112 25.21%
NP 96,732 87,742 73,984 101,279 79,016 71,040 60,028 37.33%
-
NP to SH 96,732 87,742 73,984 101,279 79,016 71,040 60,028 37.33%
-
Tax Rate 23.44% 24.44% 26.12% 24.47% 22.25% 23.88% 26.02% -
Total Cost 495,372 546,236 443,704 497,686 467,416 504,424 431,828 9.55%
-
Net Worth 437,772 423,242 417,608 266,689 357,784 342,151 333,455 19.83%
Dividend
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Div 33,796 28,122 - 37,551 25,005 22,433 - -
Div Payout % 34.94% 32.05% - 37.08% 31.65% 31.58% - -
Equity
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Net Worth 437,772 423,242 417,608 266,689 357,784 342,151 333,455 19.83%
NOSH 563,269 562,448 375,513 375,513 375,075 373,894 300,140 51.97%
Ratio Analysis
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
NP Margin 16.34% 13.84% 14.29% 16.91% 14.46% 12.34% 12.20% -
ROE 22.10% 20.73% 17.72% 37.98% 22.08% 20.76% 18.00% -
Per Share
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 105.12 112.72 137.86 159.51 145.69 153.91 163.88 -25.56%
EPS 17.20 15.60 19.60 18.00 21.07 19.00 20.00 -9.54%
DPS 6.00 5.00 0.00 10.00 6.67 6.00 0.00 -
NAPS 0.7772 0.7525 1.1121 0.7102 0.9539 0.9151 1.111 -21.14%
Adjusted Per Share Value based on latest NOSH - 375,513
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 113.43 121.45 99.18 114.75 104.68 110.24 94.23 13.12%
EPS 18.53 16.81 14.17 19.40 15.14 13.61 11.50 37.32%
DPS 6.47 5.39 0.00 7.19 4.79 4.30 0.00 -
NAPS 0.8387 0.8108 0.80 0.5109 0.6854 0.6555 0.6388 19.84%
Price Multiplier on Financial Quarter End Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 -
Price 3.24 4.30 4.33 3.03 2.48 2.00 1.71 -
P/RPS 3.08 3.81 3.14 1.90 1.70 1.30 1.04 105.81%
P/EPS 18.87 27.56 21.98 11.23 11.77 10.53 8.55 69.26%
EY 5.30 3.63 4.55 8.90 8.49 9.50 11.70 -40.93%
DY 1.85 1.16 0.00 3.30 2.69 3.00 0.00 -
P/NAPS 4.17 5.71 3.89 4.27 2.60 2.19 1.54 93.91%
Price Multiplier on Announcement Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 05/12/17 28/09/17 22/06/17 20/03/17 05/12/16 27/09/16 29/06/16 -
Price 3.39 3.05 3.94 3.23 2.80 2.51 1.85 -
P/RPS 3.22 2.71 2.86 2.03 1.92 1.63 1.13 100.61%
P/EPS 19.74 19.55 20.00 11.98 13.29 13.21 9.25 65.52%
EY 5.07 5.11 5.00 8.35 7.52 7.57 10.81 -39.55%
DY 1.77 1.64 0.00 3.10 2.38 2.39 0.00 -
P/NAPS 4.36 4.05 3.54 4.55 2.94 2.74 1.67 89.27%

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