[GKENT] QoQ Annualized Quarter Result on 31-Jul-2014 [#2]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
17-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jul-2014 [#2]
Profit Trend
QoQ- -2.9%
YoY- 18.01%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 236,104 353,158 314,577 279,804 259,452 506,299 319,320 -18.27%
PBT 52,672 40,332 36,893 34,372 34,820 51,135 35,660 29.79%
Tax -13,196 -12,244 -10,496 -9,232 -8,928 -14,927 -12,026 6.40%
NP 39,476 28,088 26,397 25,140 25,892 36,208 23,633 40.91%
-
NP to SH 39,476 28,088 26,397 25,140 25,892 36,208 23,633 40.91%
-
Tax Rate 25.05% 30.36% 28.45% 26.86% 25.64% 29.19% 33.72% -
Total Cost 196,628 325,070 288,180 254,664 233,560 470,091 295,686 -23.87%
-
Net Worth 294,365 288,578 278,251 276,809 246,576 185,116 230,380 17.80%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div - 15,998 12,798 11,971 - 16,871 10,470 -
Div Payout % - 56.96% 48.48% 47.62% - 46.60% 44.30% -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 294,365 288,578 278,251 276,809 246,576 185,116 230,380 17.80%
NOSH 299,060 301,860 299,969 299,285 223,206 224,956 224,367 21.17%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 16.72% 7.95% 8.39% 8.98% 9.98% 7.15% 7.40% -
ROE 13.41% 9.73% 9.49% 9.08% 10.50% 19.56% 10.26% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 78.95 116.99 104.87 93.49 116.24 225.07 142.32 -32.55%
EPS 13.20 9.30 8.80 8.40 11.60 12.10 10.53 16.30%
DPS 0.00 5.30 4.27 4.00 0.00 7.50 4.67 -
NAPS 0.9843 0.956 0.9276 0.9249 1.1047 0.8229 1.0268 -2.78%
Adjusted Per Share Value based on latest NOSH - 304,850
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 41.92 62.70 55.85 49.68 46.06 89.89 56.69 -18.27%
EPS 7.01 4.99 4.69 4.46 4.60 6.43 4.20 40.83%
DPS 0.00 2.84 2.27 2.13 0.00 3.00 1.86 -
NAPS 0.5226 0.5123 0.494 0.4914 0.4378 0.3286 0.409 17.80%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 1.21 1.22 1.45 1.84 1.69 1.16 1.06 -
P/RPS 1.53 1.04 1.38 1.97 1.45 0.52 0.74 62.51%
P/EPS 9.17 13.11 16.48 21.90 14.57 7.21 10.06 -6.00%
EY 10.91 7.63 6.07 4.57 6.86 13.88 9.94 6.42%
DY 0.00 4.34 2.94 2.17 0.00 6.47 4.40 -
P/NAPS 1.23 1.28 1.56 1.99 1.53 1.41 1.03 12.59%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/06/15 26/03/15 15/12/14 17/09/14 30/06/14 27/03/14 13/12/13 -
Price 1.28 1.27 1.10 1.59 1.71 1.21 1.17 -
P/RPS 1.62 1.09 1.05 1.70 1.47 0.54 0.82 57.64%
P/EPS 9.70 13.65 12.50 18.93 14.74 7.52 11.11 -8.67%
EY 10.31 7.33 8.00 5.28 6.78 13.30 9.00 9.50%
DY 0.00 4.17 3.88 2.52 0.00 6.20 3.99 -
P/NAPS 1.30 1.33 1.19 1.72 1.55 1.47 1.14 9.17%

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