[GKENT] QoQ Annualized Quarter Result on 31-Jul-2016 [#2]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
27-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
31-Jul-2016 [#2]
Profit Trend
QoQ- 18.34%
YoY- 93.65%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 517,688 598,965 546,432 575,464 491,856 536,207 360,830 27.23%
PBT 100,144 134,098 101,625 93,326 81,140 70,699 57,213 45.28%
Tax -26,160 -32,819 -22,609 -22,286 -21,112 -20,625 -16,661 35.12%
NP 73,984 101,279 79,016 71,040 60,028 50,074 40,552 49.36%
-
NP to SH 73,984 101,279 79,016 71,040 60,028 50,074 40,552 49.36%
-
Tax Rate 26.12% 24.47% 22.25% 23.88% 26.02% 29.17% 29.12% -
Total Cost 443,704 497,686 467,416 504,424 431,828 486,133 320,278 24.29%
-
Net Worth 417,608 266,689 357,784 342,151 333,455 258,190 310,313 21.91%
Dividend
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Div - 37,551 25,005 22,433 - 21,079 14,052 -
Div Payout % - 37.08% 31.65% 31.58% - 42.10% 34.65% -
Equity
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 417,608 266,689 357,784 342,151 333,455 258,190 310,313 21.91%
NOSH 375,513 375,513 375,075 373,894 300,140 301,131 301,128 15.87%
Ratio Analysis
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin 14.29% 16.91% 14.46% 12.34% 12.20% 9.34% 11.24% -
ROE 17.72% 37.98% 22.08% 20.76% 18.00% 19.39% 13.07% -
Per Share
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 137.86 159.51 145.69 153.91 163.88 178.06 119.83 9.80%
EPS 19.60 18.00 21.07 19.00 20.00 13.30 13.47 28.43%
DPS 0.00 10.00 6.67 6.00 0.00 7.00 4.67 -
NAPS 1.1121 0.7102 0.9539 0.9151 1.111 0.8574 1.0305 5.21%
Adjusted Per Share Value based on latest NOSH - 372,963
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 91.91 106.34 97.01 102.17 87.32 95.20 64.06 27.23%
EPS 13.13 17.98 14.03 12.61 10.66 8.89 7.20 49.31%
DPS 0.00 6.67 4.44 3.98 0.00 3.74 2.49 -
NAPS 0.7414 0.4735 0.6352 0.6074 0.592 0.4584 0.5509 21.91%
Price Multiplier on Financial Quarter End Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 -
Price 4.33 3.03 2.48 2.00 1.71 1.59 1.64 -
P/RPS 3.14 1.90 1.70 1.30 1.04 0.89 1.37 73.92%
P/EPS 21.98 11.23 11.77 10.53 8.55 9.56 12.18 48.27%
EY 4.55 8.90 8.49 9.50 11.70 10.46 8.21 -32.55%
DY 0.00 3.30 2.69 3.00 0.00 4.40 2.85 -
P/NAPS 3.89 4.27 2.60 2.19 1.54 1.85 1.59 81.66%
Price Multiplier on Announcement Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 22/06/17 20/03/17 05/12/16 27/09/16 29/06/16 29/03/16 14/12/15 -
Price 3.94 3.23 2.80 2.51 1.85 1.80 1.64 -
P/RPS 2.86 2.03 1.92 1.63 1.13 1.01 1.37 63.41%
P/EPS 20.00 11.98 13.29 13.21 9.25 10.82 12.18 39.22%
EY 5.00 8.35 7.52 7.57 10.81 9.24 8.21 -28.17%
DY 0.00 3.10 2.38 2.39 0.00 3.89 2.85 -
P/NAPS 3.54 4.55 2.94 2.74 1.67 2.10 1.59 70.58%

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