[GKENT] QoQ Annualized Quarter Result on 31-Jul-2011 [#2]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
27-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jul-2011 [#2]
Profit Trend
QoQ- 41.89%
YoY- 11.17%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 158,940 152,253 138,153 144,170 122,940 165,037 156,150 1.18%
PBT 26,016 26,196 22,768 24,314 19,368 32,434 28,381 -5.64%
Tax -7,092 -6,858 -6,362 -6,878 -7,080 -7,659 -6,981 1.05%
NP 18,924 19,338 16,405 17,436 12,288 24,775 21,400 -7.87%
-
NP to SH 18,924 19,338 16,405 17,436 12,288 24,775 21,400 -7.87%
-
Tax Rate 27.26% 26.18% 27.94% 28.29% 36.56% 23.61% 24.60% -
Total Cost 140,016 132,915 121,748 126,734 110,652 140,262 134,750 2.59%
-
Net Worth 219,856 182,968 174,425 175,343 164,110 164,888 158,182 24.56%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div - 11,243 5,965 8,941 - 11,307 5,986 -
Div Payout % - 58.14% 36.36% 51.28% - 45.64% 27.98% -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 219,856 182,968 174,425 175,343 164,110 164,888 158,182 24.56%
NOSH 225,285 224,860 223,709 223,538 219,428 226,153 224,500 0.23%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 11.91% 12.70% 11.87% 12.09% 10.00% 15.01% 13.70% -
ROE 8.61% 10.57% 9.41% 9.94% 7.49% 15.03% 13.53% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 70.55 67.71 61.76 64.49 56.03 72.98 69.55 0.95%
EPS 8.40 8.60 7.33 7.80 5.60 11.00 9.47 -7.68%
DPS 0.00 5.00 2.67 4.00 0.00 5.00 2.67 -
NAPS 0.9759 0.8137 0.7797 0.7844 0.7479 0.7291 0.7046 24.27%
Adjusted Per Share Value based on latest NOSH - 225,840
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 28.22 27.03 24.53 25.60 21.83 29.30 27.72 1.20%
EPS 3.36 3.43 2.91 3.10 2.18 4.40 3.80 -7.88%
DPS 0.00 2.00 1.06 1.59 0.00 2.01 1.06 -
NAPS 0.3903 0.3248 0.3097 0.3113 0.2914 0.2927 0.2808 24.57%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 1.00 0.95 0.975 1.18 1.17 1.20 1.24 -
P/RPS 1.42 1.40 1.58 1.83 2.09 1.64 1.78 -13.99%
P/EPS 11.90 11.05 13.30 15.13 20.89 10.95 13.01 -5.77%
EY 8.40 9.05 7.52 6.61 4.79 9.13 7.69 6.06%
DY 0.00 5.26 2.74 3.39 0.00 4.17 2.15 -
P/NAPS 1.02 1.17 1.25 1.50 1.56 1.65 1.76 -30.51%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 25/06/12 28/03/12 08/12/11 27/09/11 29/06/11 11/03/11 14/12/10 -
Price 1.03 0.87 1.00 1.04 1.15 1.16 1.19 -
P/RPS 1.46 1.28 1.62 1.61 2.05 1.59 1.71 -10.00%
P/EPS 12.26 10.12 13.64 13.33 20.54 10.59 12.48 -1.17%
EY 8.16 9.89 7.33 7.50 4.87 9.44 8.01 1.24%
DY 0.00 5.75 2.67 3.85 0.00 4.31 2.24 -
P/NAPS 1.06 1.07 1.28 1.33 1.54 1.59 1.69 -26.74%

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