[GKENT] QoQ Annualized Quarter Result on 31-Jan-2018 [#4]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
19-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
31-Jan-2018 [#4]
Profit Trend
QoQ- 28.64%
YoY- 22.86%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Revenue 421,660 425,390 399,048 616,990 592,104 633,978 517,688 -12.75%
PBT 120,340 111,130 102,756 160,330 126,341 116,122 100,144 12.99%
Tax -31,448 -18,900 -16,616 -35,897 -29,609 -28,380 -26,160 13.02%
NP 88,892 92,230 86,140 124,433 96,732 87,742 73,984 12.98%
-
NP to SH 88,892 92,230 86,140 124,433 96,732 87,742 73,984 12.98%
-
Tax Rate 26.13% 17.01% 16.17% 22.39% 23.44% 24.44% 26.12% -
Total Cost 332,768 333,160 312,908 492,557 495,372 546,236 443,704 -17.41%
-
Net Worth 497,276 490,244 468,414 475,793 437,772 423,242 417,608 12.30%
Dividend
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Div 26,209 22,475 - 53,510 33,796 28,122 - -
Div Payout % 29.49% 24.37% - 43.00% 34.94% 32.05% - -
Equity
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Net Worth 497,276 490,244 468,414 475,793 437,772 423,242 417,608 12.30%
NOSH 563,269 563,269 563,269 563,269 563,269 562,448 375,513 30.94%
Ratio Analysis
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
NP Margin 21.08% 21.68% 21.59% 20.17% 16.34% 13.84% 14.29% -
ROE 17.88% 18.81% 18.39% 26.15% 22.10% 20.73% 17.72% -
Per Share
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 75.08 75.71 70.85 109.54 105.12 112.72 137.86 -33.23%
EPS 15.87 16.40 15.20 22.10 17.20 15.60 19.60 -13.09%
DPS 4.67 4.00 0.00 9.50 6.00 5.00 0.00 -
NAPS 0.8854 0.8725 0.8316 0.8447 0.7772 0.7525 1.1121 -14.06%
Adjusted Per Share Value based on latest NOSH - 563,269
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 80.78 81.49 76.45 118.20 113.43 121.45 99.18 -12.75%
EPS 17.03 17.67 16.50 23.84 18.53 16.81 14.17 13.00%
DPS 5.02 4.31 0.00 10.25 6.47 5.39 0.00 -
NAPS 0.9527 0.9392 0.8974 0.9115 0.8387 0.8108 0.80 12.31%
Price Multiplier on Financial Quarter End Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 -
Price 1.09 1.43 3.95 3.82 3.24 4.30 4.33 -
P/RPS 1.45 1.89 5.58 3.49 3.08 3.81 3.14 -40.17%
P/EPS 6.89 8.71 25.83 17.29 18.87 27.56 21.98 -53.75%
EY 14.52 11.48 3.87 5.78 5.30 3.63 4.55 116.29%
DY 4.28 2.80 0.00 2.49 1.85 1.16 0.00 -
P/NAPS 1.23 1.64 4.75 4.52 4.17 5.71 3.89 -53.48%
Price Multiplier on Announcement Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 19/12/18 26/09/18 12/06/18 19/03/18 05/12/17 28/09/17 22/06/17 -
Price 0.785 1.37 1.54 4.33 3.39 3.05 3.94 -
P/RPS 1.05 1.81 2.17 3.95 3.22 2.71 2.86 -48.63%
P/EPS 4.96 8.35 10.07 19.60 19.74 19.55 20.00 -60.42%
EY 20.16 11.98 9.93 5.10 5.07 5.11 5.00 152.68%
DY 5.94 2.92 0.00 2.19 1.77 1.64 0.00 -
P/NAPS 0.89 1.57 1.85 5.13 4.36 4.05 3.54 -60.06%

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