[GKENT] QoQ Cumulative Quarter Result on 30-Apr-2017 [#1]

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Cumulative Result
Revenue	616,990	444,078	316,989	129,422	598,965	409,824	287,732	66.05%
YoY %	38.94%	40.09%	144.93%	-78.39%	46.15%	42.43%	-	-
Horiz. %	214.43%	154.34%	110.17%	44.98%	208.17%	142.43%	100.00%	-
PBT	160,330	94,756	58,061	25,036	134,098	76,219	46,663	127.18%
YoY %	69.20%	63.20%	131.91%	-81.33%	75.94%	63.34%	-	-
Horiz. %	343.59%	203.06%	124.43%	53.65%	287.38%	163.34%	100.00%	-
Tax	-35,897	-22,207	-14,190	-6,540	-32,819	-16,957	-11,143	117.65%
YoY %	-61.65%	-56.50%	-116.97%	80.07%	-93.54%	-52.18%	-	-
Horiz. %	322.15%	199.29%	127.34%	58.69%	294.53%	152.18%	100.00%	-
NP	124,433	72,549	43,871	18,496	101,279	59,262	35,520	130.13%
YoY %	71.52%	65.37%	137.19%	-81.74%	70.90%	66.84%	-	-
Horiz. %	350.32%	204.25%	123.51%	52.07%	285.13%	166.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	124,433	72,549	43,871	18,496	101,279	59,262	35,520	130.13%
YoY %	71.52%	65.37%	137.19%	-81.74%	70.90%	66.84%	-	-
Horiz. %	350.32%	204.25%	123.51%	52.07%	285.13%	166.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.39%	23.44%	24.44%	26.12%	24.47%	22.25%	23.88%	-
YoY %	-4.48%	-4.09%	-6.43%	6.74%	9.98%	-6.83%	-	-
Horiz. %	93.76%	98.16%	102.35%	109.38%	102.47%	93.17%	100.00%	-
Total Cost	492,557	371,529	273,118	110,926	497,686	350,562	252,212	56.05%
YoY %	32.58%	36.03%	146.22%	-77.71%	41.97%	38.99%	-	-
Horiz. %	195.29%	147.31%	108.29%	43.98%	197.33%	138.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	475,793	437,772	423,242	417,608	266,689	357,784	342,151	24.51%
YoY %	8.69%	3.43%	1.35%	56.59%	-25.46%	4.57%	-	-
Horiz. %	139.06%	127.95%	123.70%	122.05%	77.94%	104.57%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Dividend
Div	53,510	25,347	14,061	-	37,551	18,753	11,216	182.59%
YoY %	111.11%	80.26%	0.00%	-	100.24%	67.20%	-	-
Horiz. %	477.09%	225.99%	125.37%	-	334.80%	167.20%	100.00%	-
Div Payout %	43.00%	34.94%	32.05%	-	37.08%	31.65%	31.58%	-
YoY %	23.07%	9.02%	0.00%	-	17.16%	0.22%	-	-
Horiz. %	136.16%	110.64%	101.49%	-	117.42%	100.22%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Equity
Net Worth	475,793	437,772	423,242	417,608	266,689	357,784	342,151	24.51%
YoY %	8.69%	3.43%	1.35%	56.59%	-25.46%	4.57%	-	-
Horiz. %	139.06%	127.95%	123.70%	122.05%	77.94%	104.57%	100.00%	-
NOSH	563,269	563,269	562,448	375,513	375,513	375,075	373,894	31.31%
YoY %	0.00%	0.15%	49.78%	0.00%	0.12%	0.32%	-	-
Horiz. %	150.65%	150.65%	150.43%	100.43%	100.43%	100.32%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Ratio Analysis
NP Margin	20.17%	16.34%	13.84%	14.29%	16.91%	14.46%	12.34%	-
YoY %	23.44%	18.06%	-3.15%	-15.49%	16.94%	17.18%	-	-
Horiz. %	163.45%	132.41%	112.16%	115.80%	137.03%	117.18%	100.00%	-
ROE	26.15%	16.57%	10.37%	4.43%	37.98%	16.56%	10.38%	-
YoY %	57.82%	59.79%	134.09%	-88.34%	129.35%	59.54%	-	-
Horiz. %	251.93%	159.63%	99.90%	42.68%	365.90%	159.54%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Per Share
RPS	109.54	78.84	56.36	34.47	159.51	109.26	76.96	26.45%
YoY %	38.94%	39.89%	63.50%	-78.39%	45.99%	41.97%	-	-
Horiz. %	142.33%	102.44%	73.23%	44.79%	207.26%	141.97%	100.00%	-
EPS	22.10	12.90	7.80	4.90	18.00	15.80	9.50	75.29%
YoY %	71.32%	65.38%	59.18%	-72.78%	13.92%	66.32%	-	-
Horiz. %	232.63%	135.79%	82.11%	51.58%	189.47%	166.32%	100.00%	-
DPS	9.50	4.50	2.50	0.00	10.00	5.00	3.00	115.19%
YoY %	111.11%	80.00%	0.00%	0.00%	100.00%	66.67%	-	-
Horiz. %	316.67%	150.00%	83.33%	0.00%	333.33%	166.67%	100.00%	-
NAPS	0.8447	0.7772	0.7525	1.1121	0.7102	0.9539	0.9151	-5.18%
YoY %	8.69%	3.28%	-32.34%	56.59%	-25.55%	4.24%	-	-
Horiz. %	92.31%	84.93%	82.23%	121.53%	77.61%	104.24%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Adjusted Per Share Value based on latest NOSH - 375,513
RPS	109.54	78.84	56.28	22.98	106.34	72.76	51.08	66.06%
YoY %	38.94%	40.09%	144.91%	-78.39%	46.15%	42.44%	-	-
Horiz. %	214.45%	154.35%	110.18%	44.99%	208.18%	142.44%	100.00%	-
EPS	22.10	12.90	7.79	3.28	17.98	10.52	6.31	130.10%
YoY %	71.32%	65.60%	137.50%	-81.76%	70.91%	66.72%	-	-
Horiz. %	350.24%	204.44%	123.45%	51.98%	284.94%	166.72%	100.00%	-
DPS	9.50	4.50	2.50	0.00	6.67	3.33	1.99	182.71%
YoY %	111.11%	80.00%	0.00%	0.00%	100.30%	67.34%	-	-
Horiz. %	477.39%	226.13%	125.63%	0.00%	335.18%	167.34%	100.00%	-
NAPS	0.8447	0.7772	0.7514	0.7414	0.4735	0.6352	0.6074	24.51%
YoY %	8.69%	3.43%	1.35%	56.58%	-25.46%	4.58%	-	-
Horiz. %	139.07%	127.96%	123.71%	122.06%	77.96%	104.58%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/01/18	31/10/17	31/07/17	28/04/17	31/01/17	31/10/16	29/07/16	-
Price	3.82	3.24	4.30	4.33	3.03	2.48	2.00	-
P/RPS	3.49	4.11	7.63	12.56	1.90	2.27	2.60	21.61%
YoY %	-15.09%	-46.13%	-39.25%	561.05%	-16.30%	-12.69%	-	-
Horiz. %	134.23%	158.08%	293.46%	483.08%	73.08%	87.31%	100.00%	-
P/EPS	17.29	25.16	55.13	87.91	11.23	15.70	21.05	-12.26%
YoY %	-31.28%	-54.36%	-37.29%	682.81%	-28.47%	-25.42%	-	-
Horiz. %	82.14%	119.52%	261.90%	417.62%	53.35%	74.58%	100.00%	-
EY	5.78	3.98	1.81	1.14	8.90	6.37	4.75	13.93%
YoY %	45.23%	119.89%	58.77%	-87.19%	39.72%	34.11%	-	-
Horiz. %	121.68%	83.79%	38.11%	24.00%	187.37%	134.11%	100.00%	-
DY	2.49	1.39	0.58	0.00	3.30	2.02	1.50	40.06%
YoY %	79.14%	139.66%	0.00%	0.00%	63.37%	34.67%	-	-
Horiz. %	166.00%	92.67%	38.67%	0.00%	220.00%	134.67%	100.00%	-
P/NAPS	4.52	4.17	5.71	3.89	4.27	2.60	2.19	61.89%
YoY %	8.39%	-26.97%	46.79%	-8.90%	64.23%	18.72%	-	-
Horiz. %	206.39%	190.41%	260.73%	177.63%	194.98%	118.72%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Price Multiplier on Announcement Date
Date	19/03/18	05/12/17	28/09/17	22/06/17	20/03/17	05/12/16	27/09/16	-
Price	4.33	3.39	3.05	3.94	3.23	2.80	2.51	-
P/RPS	3.95	4.30	5.41	11.43	2.03	2.56	3.26	13.61%
YoY %	-8.14%	-20.52%	-52.67%	463.05%	-20.70%	-21.47%	-	-
Horiz. %	121.17%	131.90%	165.95%	350.61%	62.27%	78.53%	100.00%	-
P/EPS	19.60	26.32	39.10	79.99	11.98	17.72	26.42	-18.00%
YoY %	-25.53%	-32.69%	-51.12%	567.70%	-32.39%	-32.93%	-	-
Horiz. %	74.19%	99.62%	147.99%	302.76%	45.34%	67.07%	100.00%	-
EY	5.10	3.80	2.56	1.25	8.35	5.64	3.78	22.03%
YoY %	34.21%	48.44%	104.80%	-85.03%	48.05%	49.21%	-	-
Horiz. %	134.92%	100.53%	67.72%	33.07%	220.90%	149.21%	100.00%	-
DY	2.19	1.33	0.82	0.00	3.10	1.79	1.20	49.17%
YoY %	64.66%	62.20%	0.00%	0.00%	73.18%	49.17%	-	-
Horiz. %	182.50%	110.83%	68.33%	0.00%	258.33%	149.17%	100.00%	-
P/NAPS	5.13	4.36	4.05	3.54	4.55	2.94	2.74	51.73%
YoY %	17.66%	7.65%	14.41%	-22.20%	54.76%	7.30%	-	-
Horiz. %	187.23%	159.12%	147.81%	129.20%	166.06%	107.30%	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