[GKENT] QoQ Cumulative Quarter Result on 30-Apr-2008 [#1]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
25-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
30-Apr-2008 [#1]
Profit Trend
QoQ- -78.98%
YoY- 3.21%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Cumulative Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 106,933 80,179 51,326 25,598 89,832 64,584 40,104 91.71%
PBT 14,618 9,229 6,526 2,759 13,051 11,038 8,915 38.84%
Tax -3,410 -3,348 -2,006 -905 -4,079 -3,316 -3,111 6.27%
NP 11,208 5,881 4,520 1,854 8,972 7,722 5,804 54.76%
-
NP to SH 11,193 5,866 4,508 1,867 8,882 7,650 5,749 55.60%
-
Tax Rate 23.33% 36.28% 30.74% 32.80% 31.25% 30.04% 34.90% -
Total Cost 95,725 74,298 46,806 23,744 80,860 56,862 34,300 97.60%
-
Net Worth 158,195 176,002 182,190 176,442 174,316 172,799 170,170 -4.72%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div 7,862 4,512 - - - - - -
Div Payout % 70.25% 76.92% - - - - - -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 158,195 176,002 182,190 176,442 174,316 172,799 170,170 -4.72%
NOSH 224,645 225,615 225,400 224,939 225,331 224,999 225,450 -0.23%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin 10.48% 7.33% 8.81% 7.24% 9.99% 11.96% 14.47% -
ROE 7.08% 3.33% 2.47% 1.06% 5.10% 4.43% 3.38% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 47.60 35.54 22.77 11.38 39.87 28.70 17.79 92.15%
EPS 5.00 2.60 2.00 0.83 3.90 3.40 2.55 56.33%
DPS 3.50 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7042 0.7801 0.8083 0.7844 0.7736 0.768 0.7548 -4.50%
Adjusted Per Share Value based on latest NOSH - 224,939
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 20.49 15.36 9.83 4.90 17.21 12.37 7.68 91.79%
EPS 2.14 1.12 0.86 0.36 1.70 1.47 1.10 55.52%
DPS 1.51 0.86 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3031 0.3372 0.349 0.338 0.3339 0.331 0.326 -4.71%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 0.50 0.38 0.54 0.51 0.52 0.57 0.63 -
P/RPS 1.05 1.07 2.37 4.48 1.30 1.99 3.54 -55.36%
P/EPS 10.04 14.62 27.00 61.45 13.19 16.76 24.71 -44.99%
EY 9.97 6.84 3.70 1.63 7.58 5.96 4.05 81.81%
DY 7.00 5.26 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.49 0.67 0.65 0.67 0.74 0.83 -9.84%
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 25/03/09 10/12/08 03/09/08 25/06/08 25/03/08 18/12/07 11/09/07 -
Price 0.54 0.36 0.54 0.47 0.52 0.54 0.58 -
P/RPS 1.13 1.01 2.37 4.13 1.30 1.88 3.26 -50.49%
P/EPS 10.84 13.85 27.00 56.63 13.19 15.88 22.75 -38.85%
EY 9.23 7.22 3.70 1.77 7.58 6.30 4.40 63.50%
DY 6.48 5.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.46 0.67 0.60 0.67 0.70 0.77 0.00%

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
Post a Comment