[GKENT] QoQ Cumulative Quarter Result on 30-Apr-2014 [#1]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
30-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
30-Apr-2014 [#1]
Profit Trend
QoQ- -82.12%
YoY- 16.9%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Cumulative Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 353,158 235,933 139,902 64,863 506,299 239,490 167,633 64.11%
PBT 40,332 27,670 17,186 8,705 51,135 26,745 16,302 82.62%
Tax -12,244 -7,872 -4,616 -2,232 -14,927 -9,020 -5,650 67.22%
NP 28,088 19,798 12,570 6,473 36,208 17,725 10,652 90.52%
-
NP to SH 28,088 19,798 12,570 6,473 36,208 17,725 10,652 90.52%
-
Tax Rate 30.36% 28.45% 26.86% 25.64% 29.19% 33.73% 34.66% -
Total Cost 325,070 216,135 127,332 58,390 470,091 221,765 156,981 62.24%
-
Net Worth 288,578 278,251 276,809 246,576 185,116 230,380 235,114 14.59%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div 15,998 9,599 5,985 - 16,871 7,852 4,532 131.30%
Div Payout % 56.96% 48.48% 47.62% - 46.60% 44.30% 42.55% -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 288,578 278,251 276,809 246,576 185,116 230,380 235,114 14.59%
NOSH 301,860 299,969 299,285 223,206 224,956 224,367 226,638 20.99%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 7.95% 8.39% 8.98% 9.98% 7.15% 7.40% 6.35% -
ROE 9.73% 7.12% 4.54% 2.63% 19.56% 7.69% 4.53% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 116.99 78.65 46.75 29.06 225.07 106.74 73.96 35.64%
EPS 9.30 6.60 4.20 2.90 12.10 7.90 4.70 57.41%
DPS 5.30 3.20 2.00 0.00 7.50 3.50 2.00 91.15%
NAPS 0.956 0.9276 0.9249 1.1047 0.8229 1.0268 1.0374 -5.28%
Adjusted Per Share Value based on latest NOSH - 223,206
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 62.70 41.89 24.84 11.52 89.89 42.52 29.76 64.12%
EPS 4.99 3.51 2.23 1.15 6.43 3.15 1.89 90.68%
DPS 2.84 1.70 1.06 0.00 3.00 1.39 0.80 132.17%
NAPS 0.5123 0.494 0.4914 0.4378 0.3286 0.409 0.4174 14.59%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 1.22 1.45 1.84 1.69 1.16 1.06 1.13 -
P/RPS 1.04 1.84 3.94 5.82 0.52 0.99 1.53 -22.63%
P/EPS 13.11 21.97 43.81 58.28 7.21 13.42 24.04 -33.17%
EY 7.63 4.55 2.28 1.72 13.88 7.45 4.16 49.67%
DY 4.34 2.21 1.09 0.00 6.47 3.30 1.77 81.53%
P/NAPS 1.28 1.56 1.99 1.53 1.41 1.03 1.09 11.27%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 26/03/15 15/12/14 17/09/14 30/06/14 27/03/14 13/12/13 24/09/13 -
Price 1.27 1.10 1.59 1.71 1.21 1.17 1.14 -
P/RPS 1.09 1.40 3.40 5.88 0.54 1.10 1.54 -20.52%
P/EPS 13.65 16.67 37.86 58.97 7.52 14.81 24.26 -31.77%
EY 7.33 6.00 2.64 1.70 13.30 6.75 4.12 46.67%
DY 4.17 2.91 1.26 0.00 6.20 2.99 1.75 78.11%
P/NAPS 1.33 1.19 1.72 1.55 1.47 1.14 1.10 13.45%

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