[GKENT] QoQ Cumulative Quarter Result on 30-Apr-2013 [#1]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
25-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- -78.34%
YoY- 17.04%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Cumulative Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 506,299 239,490 167,633 84,688 276,810 154,244 96,522 200.98%
PBT 51,135 26,745 16,302 7,928 35,576 20,983 14,200 134.39%
Tax -14,927 -9,020 -5,650 -2,391 -10,018 -5,881 -3,674 153.96%
NP 36,208 17,725 10,652 5,537 25,558 15,102 10,526 127.36%
-
NP to SH 36,208 17,725 10,652 5,537 25,558 15,102 10,526 127.36%
-
Tax Rate 29.19% 33.73% 34.66% 30.16% 28.16% 28.03% 25.87% -
Total Cost 470,091 221,765 156,981 79,151 251,252 139,142 85,996 209.35%
-
Net Worth 185,116 230,380 235,114 230,604 232,823 221,931 226,241 -12.48%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div 16,871 7,852 4,532 - 14,609 4,508 4,479 141.50%
Div Payout % 46.60% 44.30% 42.55% - 57.16% 29.85% 42.55% -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 185,116 230,380 235,114 230,604 232,823 221,931 226,241 -12.48%
NOSH 224,956 224,367 226,638 221,480 224,754 225,402 223,957 0.29%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 7.15% 7.40% 6.35% 6.54% 9.23% 9.79% 10.91% -
ROE 19.56% 7.69% 4.53% 2.40% 10.98% 6.80% 4.65% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 225.07 106.74 73.96 38.24 123.16 68.43 43.10 200.09%
EPS 12.10 7.90 4.70 2.50 11.30 6.70 4.70 87.51%
DPS 7.50 3.50 2.00 0.00 6.50 2.00 2.00 140.79%
NAPS 0.8229 1.0268 1.0374 1.0412 1.0359 0.9846 1.0102 -12.74%
Adjusted Per Share Value based on latest NOSH - 221,480
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 89.89 42.52 29.76 15.04 49.14 27.38 17.14 200.94%
EPS 6.43 3.15 1.89 0.98 4.54 2.68 1.87 127.30%
DPS 3.00 1.39 0.80 0.00 2.59 0.80 0.80 140.79%
NAPS 0.3286 0.409 0.4174 0.4094 0.4133 0.394 0.4017 -12.50%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 1.16 1.06 1.13 0.84 0.92 0.98 1.03 -
P/RPS 0.52 0.99 1.53 2.20 0.75 1.43 2.39 -63.72%
P/EPS 7.21 13.42 24.04 33.60 8.09 14.63 21.91 -52.23%
EY 13.88 7.45 4.16 2.98 12.36 6.84 4.56 109.60%
DY 6.47 3.30 1.77 0.00 7.07 2.04 1.94 122.73%
P/NAPS 1.41 1.03 1.09 0.81 0.89 1.00 1.02 24.01%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 27/03/14 13/12/13 24/09/13 25/06/13 28/03/13 10/12/12 28/09/12 -
Price 1.21 1.17 1.14 0.965 0.845 0.96 1.00 -
P/RPS 0.54 1.10 1.54 2.52 0.69 1.40 2.32 -62.06%
P/EPS 7.52 14.81 24.26 38.60 7.43 14.33 21.28 -49.92%
EY 13.30 6.75 4.12 2.59 13.46 6.98 4.70 99.68%
DY 6.20 2.99 1.75 0.00 7.69 2.08 2.00 112.16%
P/NAPS 1.47 1.14 1.10 0.93 0.82 0.98 0.99 30.05%

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