[GKENT] QoQ Annualized Quarter Result on 31-Jul-2012 [#2]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
28-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jul-2012 [#2]
Profit Trend
QoQ- 11.24%
YoY- 20.74%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 338,752 276,810 205,658 193,044 158,940 152,253 138,153 81.93%
PBT 31,712 35,576 27,977 28,400 26,016 26,196 22,768 24.74%
Tax -9,564 -10,018 -7,841 -7,348 -7,092 -6,858 -6,362 31.26%
NP 22,148 25,558 20,136 21,052 18,924 19,338 16,405 22.17%
-
NP to SH 22,148 25,558 20,136 21,052 18,924 19,338 16,405 22.17%
-
Tax Rate 30.16% 28.16% 28.03% 25.87% 27.26% 26.18% 27.94% -
Total Cost 316,604 251,252 185,522 171,992 140,016 132,915 121,748 89.21%
-
Net Worth 230,604 232,823 221,931 226,241 219,856 182,968 174,425 20.47%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - 14,609 6,010 8,958 - 11,243 5,965 -
Div Payout % - 57.16% 29.85% 42.55% - 58.14% 36.36% -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 230,604 232,823 221,931 226,241 219,856 182,968 174,425 20.47%
NOSH 221,480 224,754 225,402 223,957 225,285 224,860 223,709 -0.66%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 6.54% 9.23% 9.79% 10.91% 11.91% 12.70% 11.87% -
ROE 9.60% 10.98% 9.07% 9.31% 8.61% 10.57% 9.41% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 152.95 123.16 91.24 86.20 70.55 67.71 61.76 83.14%
EPS 10.00 11.30 8.93 9.40 8.40 8.60 7.33 23.03%
DPS 0.00 6.50 2.67 4.00 0.00 5.00 2.67 -
NAPS 1.0412 1.0359 0.9846 1.0102 0.9759 0.8137 0.7797 21.28%
Adjusted Per Share Value based on latest NOSH - 222,961
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 60.14 49.14 36.51 34.27 28.22 27.03 24.53 81.92%
EPS 3.93 4.54 3.57 3.74 3.36 3.43 2.91 22.20%
DPS 0.00 2.59 1.07 1.59 0.00 2.00 1.06 -
NAPS 0.4094 0.4133 0.394 0.4017 0.3903 0.3248 0.3097 20.46%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.84 0.92 0.98 1.03 1.00 0.95 0.975 -
P/RPS 0.55 0.75 1.07 1.19 1.42 1.40 1.58 -50.54%
P/EPS 8.40 8.09 10.97 10.96 11.90 11.05 13.30 -26.40%
EY 11.90 12.36 9.12 9.13 8.40 9.05 7.52 35.83%
DY 0.00 7.07 2.72 3.88 0.00 5.26 2.74 -
P/NAPS 0.81 0.89 1.00 1.02 1.02 1.17 1.25 -25.13%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 25/06/13 28/03/13 10/12/12 28/09/12 25/06/12 28/03/12 08/12/11 -
Price 0.965 0.845 0.96 1.00 1.03 0.87 1.00 -
P/RPS 0.63 0.69 1.05 1.16 1.46 1.28 1.62 -46.75%
P/EPS 9.65 7.43 10.75 10.64 12.26 10.12 13.64 -20.61%
EY 10.36 13.46 9.31 9.40 8.16 9.89 7.33 25.96%
DY 0.00 7.69 2.78 4.00 0.00 5.75 2.67 -
P/NAPS 0.93 0.82 0.98 0.99 1.06 1.07 1.28 -19.19%

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