[GKENT] QoQ Annualized Quarter Result on 31-Jul-2018 [#2]

	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	CAGR
Annualized Quarter Result
Revenue	331,116	430,748	421,660	425,390	399,048	616,990	592,104	-32.19%
YoY %	-23.13%	2.16%	-0.88%	6.60%	-35.32%	4.20%	-	-
Horiz. %	55.92%	72.75%	71.21%	71.84%	67.39%	104.20%	100.00%	-
PBT	71,664	126,407	120,340	111,130	102,756	160,330	126,341	-31.54%
YoY %	-43.31%	5.04%	8.29%	8.15%	-35.91%	26.90%	-	-
Horiz. %	56.72%	100.05%	95.25%	87.96%	81.33%	126.90%	100.00%	-
Tax	-17,636	-41,489	-31,448	-18,900	-16,616	-35,897	-29,609	-29.27%
YoY %	57.49%	-31.93%	-66.39%	-13.75%	53.71%	-21.24%	-	-
Horiz. %	59.56%	140.12%	106.21%	63.83%	56.12%	121.24%	100.00%	-
NP	54,028	84,918	88,892	92,230	86,140	124,433	96,732	-32.25%
YoY %	-36.38%	-4.47%	-3.62%	7.07%	-30.77%	28.64%	-	-
Horiz. %	55.85%	87.79%	91.90%	95.35%	89.05%	128.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	54,028	84,918	88,892	92,230	86,140	124,433	96,732	-32.25%
YoY %	-36.38%	-4.47%	-3.62%	7.07%	-30.77%	28.64%	-	-
Horiz. %	55.85%	87.79%	91.90%	95.35%	89.05%	128.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.61%	32.82%	26.13%	17.01%	16.17%	22.39%	23.44%	-
YoY %	-25.02%	25.60%	53.62%	5.19%	-27.78%	-4.48%	-	-
Horiz. %	104.99%	140.02%	111.48%	72.57%	68.98%	95.52%	100.00%	-
Total Cost	277,088	345,830	332,768	333,160	312,908	492,557	495,372	-32.18%
YoY %	-19.88%	3.93%	-0.12%	6.47%	-36.47%	-0.57%	-	-
Horiz. %	55.94%	69.81%	67.18%	67.25%	63.17%	99.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	480,430	500,044	497,276	490,244	468,414	475,793	437,772	6.41%
YoY %	-3.92%	0.56%	1.43%	4.66%	-1.55%	8.69%	-	-
Horiz. %	109.74%	114.22%	113.59%	111.99%	107.00%	108.69%	100.00%	-

	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	CAGR
Dividend
Div	-	38,901	26,209	22,475	-	53,510	33,796	-
YoY %	-	48.43%	16.61%	0.00%	-	58.33%	-	-
Horiz. %	-	115.11%	77.55%	66.50%	-	158.33%	100.00%	-
Div Payout %	-	45.81%	29.49%	24.37%	-	43.00%	34.94%	-
YoY %	-	55.34%	21.01%	0.00%	-	23.07%	-	-
Horiz. %	-	131.11%	84.40%	69.75%	-	123.07%	100.00%	-

	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	CAGR
Equity
Net Worth	480,430	500,044	497,276	490,244	468,414	475,793	437,772	6.41%
YoY %	-3.92%	0.56%	1.43%	4.66%	-1.55%	8.69%	-	-
Horiz. %	109.74%	114.22%	113.59%	111.99%	107.00%	108.69%	100.00%	-
NOSH	563,269	563,269	563,269	563,269	563,269	563,269	563,269	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	CAGR
Ratio Analysis
NP Margin	16.32%	19.71%	21.08%	21.68%	21.59%	20.17%	16.34%	-
YoY %	-17.20%	-6.50%	-2.77%	0.42%	7.04%	23.44%	-	-
Horiz. %	99.88%	120.62%	129.01%	132.68%	132.13%	123.44%	100.00%	-
ROE	11.25%	16.98%	17.88%	18.81%	18.39%	26.15%	22.10%	-
YoY %	-33.75%	-5.03%	-4.94%	2.28%	-29.67%	18.33%	-	-
Horiz. %	50.90%	76.83%	80.90%	85.11%	83.21%	118.33%	100.00%	-

	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	CAGR
Per Share
RPS	61.46	77.51	75.08	75.71	70.85	109.54	105.12	-30.14%
YoY %	-20.71%	3.24%	-0.83%	6.86%	-35.32%	4.20%	-	-
Horiz. %	58.47%	73.73%	71.42%	72.02%	67.40%	104.20%	100.00%	-
EPS	10.00	15.30	15.87	16.40	15.20	22.10	17.20	-30.40%
YoY %	-34.64%	-3.59%	-3.23%	7.89%	-31.22%	28.49%	-	-
Horiz. %	58.14%	88.95%	92.27%	95.35%	88.37%	128.49%	100.00%	-
DPS	0.00	7.00	4.67	4.00	0.00	9.50	6.00	-
YoY %	0.00%	49.89%	16.75%	0.00%	0.00%	58.33%	-	-
Horiz. %	0.00%	116.67%	77.83%	66.67%	0.00%	158.33%	100.00%	-
NAPS	0.8918	0.8998	0.8854	0.8725	0.8316	0.8447	0.7772	9.63%
YoY %	-0.89%	1.63%	1.48%	4.92%	-1.55%	8.69%	-	-
Horiz. %	114.75%	115.77%	113.92%	112.26%	107.00%	108.69%	100.00%	-

	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	CAGR
Adjusted Per Share Value based on latest NOSH - 563,269
RPS	58.78	76.47	74.86	75.52	70.85	109.54	105.12	-32.19%
YoY %	-23.13%	2.15%	-0.87%	6.59%	-35.32%	4.20%	-	-
Horiz. %	55.92%	72.75%	71.21%	71.84%	67.40%	104.20%	100.00%	-
EPS	9.59	15.08	15.78	16.37	15.20	22.10	17.20	-32.33%
YoY %	-36.41%	-4.44%	-3.60%	7.70%	-31.22%	28.49%	-	-
Horiz. %	55.76%	87.67%	91.74%	95.17%	88.37%	128.49%	100.00%	-
DPS	0.00	6.91	4.65	3.99	0.00	9.50	6.00	-
YoY %	0.00%	48.60%	16.54%	0.00%	0.00%	58.33%	-	-
Horiz. %	0.00%	115.17%	77.50%	66.50%	0.00%	158.33%	100.00%	-
NAPS	0.8529	0.8878	0.8828	0.8704	0.8316	0.8447	0.7772	6.41%
YoY %	-3.93%	0.57%	1.42%	4.67%	-1.55%	8.69%	-	-
Horiz. %	109.74%	114.23%	113.59%	111.99%	107.00%	108.69%	100.00%	-

	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	30/01/18	31/10/17	-
Price	1.26	1.08	1.09	1.43	3.95	3.82	3.24	-
P/RPS	2.05	1.39	1.45	1.89	5.58	3.49	3.08	-23.82%
YoY %	47.48%	-4.14%	-23.28%	-66.13%	59.89%	13.31%	-	-
Horiz. %	66.56%	45.13%	47.08%	61.36%	181.17%	113.31%	100.00%	-
P/EPS	12.56	7.07	6.89	8.71	25.83	17.29	18.87	-23.82%
YoY %	77.65%	2.61%	-20.90%	-66.28%	49.39%	-8.37%	-	-
Horiz. %	66.56%	37.47%	36.51%	46.16%	136.88%	91.63%	100.00%	-
EY	7.96	14.15	14.52	11.48	3.87	5.78	5.30	31.24%
YoY %	-43.75%	-2.55%	26.48%	196.64%	-33.04%	9.06%	-	-
Horiz. %	150.19%	266.98%	273.96%	216.60%	73.02%	109.06%	100.00%	-
DY	0.00	6.48	4.28	2.80	0.00	2.49	1.85	-
YoY %	0.00%	51.40%	52.86%	0.00%	0.00%	34.59%	-	-
Horiz. %	0.00%	350.27%	231.35%	151.35%	0.00%	134.59%	100.00%	-
P/NAPS	1.41	1.20	1.23	1.64	4.75	4.52	4.17	-51.56%
YoY %	17.50%	-2.44%	-25.00%	-65.47%	5.09%	8.39%	-	-
Horiz. %	33.81%	28.78%	29.50%	39.33%	113.91%	108.39%	100.00%	-

	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	CAGR
Price Multiplier on Announcement Date
Date	25/06/19	25/03/19	19/12/18	26/09/18	12/06/18	19/03/18	05/12/17	-
Price	1.11	1.09	0.785	1.37	1.54	4.33	3.39	-
P/RPS	1.81	1.41	1.05	1.81	2.17	3.95	3.22	-31.96%
YoY %	28.37%	34.29%	-41.99%	-16.59%	-45.06%	22.67%	-	-
Horiz. %	56.21%	43.79%	32.61%	56.21%	67.39%	122.67%	100.00%	-
P/EPS	11.07	7.13	4.96	8.35	10.07	19.60	19.74	-32.06%
YoY %	55.26%	43.75%	-40.60%	-17.08%	-48.62%	-0.71%	-	-
Horiz. %	56.08%	36.12%	25.13%	42.30%	51.01%	99.29%	100.00%	-
EY	9.04	14.02	20.16	11.98	9.93	5.10	5.07	47.19%
YoY %	-35.52%	-30.46%	68.28%	20.64%	94.71%	0.59%	-	-
Horiz. %	178.30%	276.53%	397.63%	236.29%	195.86%	100.59%	100.00%	-
DY	0.00	6.42	5.94	2.92	0.00	2.19	1.77	-
YoY %	0.00%	8.08%	103.42%	0.00%	0.00%	23.73%	-	-
Horiz. %	0.00%	362.71%	335.59%	164.97%	0.00%	123.73%	100.00%	-
P/NAPS	1.24	1.21	0.89	1.57	1.85	5.13	4.36	-56.85%
YoY %	2.48%	35.96%	-43.31%	-15.14%	-63.94%	17.66%	-	-
Horiz. %	28.44%	27.75%	20.41%	36.01%	42.43%	117.66%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos