[GKENT] QoQ Annualized Quarter Result on 31-Jul-2004 [#2]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
30-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- 8.15%
YoY- 383.27%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 82,884 108,512 96,768 91,974 89,372 105,443 105,910 -15.09%
PBT 9,916 14,890 13,850 14,242 10,976 8,826 8,304 12.56%
Tax -1,912 -4,656 -3,826 -4,560 -2,024 -2,442 -2,844 -23.27%
NP 8,004 10,234 10,024 9,682 8,952 6,384 5,460 29.07%
-
NP to SH 8,004 10,234 10,024 9,682 8,952 6,384 5,460 29.07%
-
Tax Rate 19.28% 31.27% 27.62% 32.02% 18.44% 27.67% 34.25% -
Total Cost 74,880 98,278 86,744 82,292 80,420 99,059 100,450 -17.80%
-
Net Worth 101,384 99,250 95,703 92,200 89,059 59,653 50,033 60.19%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 101,384 99,250 95,703 92,200 89,059 59,653 50,033 60.19%
NOSH 158,809 158,421 158,607 158,202 158,723 109,575 93,068 42.84%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 9.66% 9.43% 10.36% 10.53% 10.02% 6.05% 5.16% -
ROE 7.89% 10.31% 10.47% 10.50% 10.05% 10.70% 10.91% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 52.19 68.50 61.01 58.14 56.31 96.23 113.80 -40.55%
EPS 5.04 6.46 6.32 6.12 5.64 5.83 5.87 -9.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6384 0.6265 0.6034 0.5828 0.5611 0.5444 0.5376 12.15%
Adjusted Per Share Value based on latest NOSH - 158,719
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 14.71 19.26 17.18 16.33 15.87 18.72 18.80 -15.10%
EPS 1.42 1.82 1.78 1.72 1.59 1.13 0.97 28.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.1762 0.1699 0.1637 0.1581 0.1059 0.0888 60.23%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 0.71 0.82 0.72 0.79 0.80 1.15 1.52 -
P/RPS 1.36 1.20 1.18 1.36 1.42 1.20 1.34 0.99%
P/EPS 14.09 12.69 11.39 12.91 14.18 19.74 25.91 -33.40%
EY 7.10 7.88 8.78 7.75 7.05 5.07 3.86 50.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.31 1.19 1.36 1.43 2.11 2.83 -46.44%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 30/06/05 23/03/05 09/12/04 30/09/04 28/06/04 30/03/04 29/12/03 -
Price 0.64 0.77 0.81 0.75 0.80 0.90 1.19 -
P/RPS 1.23 1.12 1.33 1.29 1.42 0.94 1.05 11.13%
P/EPS 12.70 11.92 12.82 12.25 14.18 15.45 20.28 -26.82%
EY 7.88 8.39 7.80 8.16 7.05 6.47 4.93 36.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.23 1.34 1.29 1.43 1.65 2.21 -41.08%

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