[GKENT] QoQ Annualized Quarter Result on 31-Oct-2009 [#3]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
15-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- 28.58%
YoY- 115.19%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 142,782 129,900 125,069 111,758 102,690 83,756 106,933 21.32%
PBT 21,268 15,484 26,095 22,828 18,302 12,176 14,618 28.48%
Tax -5,584 -4,296 -6,229 -5,997 -5,212 -4,260 -3,410 39.05%
NP 15,684 11,188 19,866 16,830 13,090 7,916 11,208 25.18%
-
NP to SH 15,684 11,188 19,866 16,830 13,090 7,916 11,193 25.29%
-
Tax Rate 26.26% 27.74% 23.87% 26.27% 28.48% 34.99% 23.33% -
Total Cost 127,098 118,712 105,203 94,928 89,600 75,840 95,725 20.86%
-
Net Worth 0 0 148,736 144,961 145,028 153,856 158,195 -
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div 9,132 - 9,045 6,010 9,027 - 7,862 10.52%
Div Payout % 58.23% - 45.53% 35.71% 68.97% - 70.25% -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 0 0 148,736 144,961 145,028 153,856 158,195 -
NOSH 228,305 225,230 226,146 225,410 225,689 219,888 224,645 1.08%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 10.98% 8.61% 15.88% 15.06% 12.75% 9.45% 10.48% -
ROE 0.00% 0.00% 13.36% 11.61% 9.03% 5.15% 7.08% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 62.54 57.67 55.30 49.58 45.50 38.09 47.60 20.01%
EPS 7.00 4.80 8.80 7.47 5.80 3.60 5.00 25.22%
DPS 4.00 0.00 4.00 2.67 4.00 0.00 3.50 9.33%
NAPS 0.00 0.00 0.6577 0.6431 0.6426 0.6997 0.7042 -
Adjusted Per Share Value based on latest NOSH - 225,111
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 25.35 23.06 22.20 19.84 18.23 14.87 18.98 21.34%
EPS 2.78 1.99 3.53 2.99 2.32 1.41 1.99 25.04%
DPS 1.62 0.00 1.61 1.07 1.60 0.00 1.40 10.24%
NAPS 0.00 0.00 0.2641 0.2574 0.2575 0.2731 0.2809 -
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 1.39 1.49 0.88 0.87 0.73 0.63 0.50 -
P/RPS 2.22 2.58 1.59 1.75 1.60 1.65 1.05 64.95%
P/EPS 20.23 30.00 10.02 11.65 12.59 17.50 10.04 59.73%
EY 4.94 3.33 9.98 8.58 7.95 5.71 9.97 -37.46%
DY 2.88 0.00 4.55 3.07 5.48 0.00 7.00 -44.77%
P/NAPS 0.00 0.00 1.34 1.35 1.14 0.90 0.71 -
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 27/09/10 29/06/10 23/03/10 15/12/09 28/09/09 24/06/09 25/03/09 -
Price 1.29 1.38 1.04 0.88 0.70 0.70 0.54 -
P/RPS 2.06 2.39 1.88 1.77 1.54 1.84 1.13 49.39%
P/EPS 18.78 27.78 11.84 11.79 12.07 19.44 10.84 44.39%
EY 5.33 3.60 8.45 8.48 8.29 5.14 9.23 -30.72%
DY 3.10 0.00 3.85 3.03 5.71 0.00 6.48 -38.91%
P/NAPS 0.00 0.00 1.58 1.37 1.09 1.00 0.77 -

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