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

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
22-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
30-Apr-2017 [#1]
Profit Trend
QoQ- -81.74%
YoY- 23.25%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Cumulative Result
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Revenue 616,990 444,078 316,989 129,422 598,965 409,824 287,732 66.05%
PBT 160,330 94,756 58,061 25,036 134,098 76,219 46,663 127.18%
Tax -35,897 -22,207 -14,190 -6,540 -32,819 -16,957 -11,143 117.65%
NP 124,433 72,549 43,871 18,496 101,279 59,262 35,520 130.13%
-
NP to SH 124,433 72,549 43,871 18,496 101,279 59,262 35,520 130.13%
-
Tax Rate 22.39% 23.44% 24.44% 26.12% 24.47% 22.25% 23.88% -
Total Cost 492,557 371,529 273,118 110,926 497,686 350,562 252,212 56.05%
-
Net Worth 475,793 437,772 423,242 417,608 266,689 357,784 342,151 24.51%
Dividend
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Div 53,510 25,347 14,061 - 37,551 18,753 11,216 182.59%
Div Payout % 43.00% 34.94% 32.05% - 37.08% 31.65% 31.58% -
Equity
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Net Worth 475,793 437,772 423,242 417,608 266,689 357,784 342,151 24.51%
NOSH 563,269 563,269 562,448 375,513 375,513 375,075 373,894 31.31%
Ratio Analysis
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
NP Margin 20.17% 16.34% 13.84% 14.29% 16.91% 14.46% 12.34% -
ROE 26.15% 16.57% 10.37% 4.43% 37.98% 16.56% 10.38% -
Per Share
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 109.54 78.84 56.36 34.47 159.51 109.26 76.96 26.45%
EPS 22.10 12.90 7.80 4.90 18.00 15.80 9.50 75.29%
DPS 9.50 4.50 2.50 0.00 10.00 5.00 3.00 115.19%
NAPS 0.8447 0.7772 0.7525 1.1121 0.7102 0.9539 0.9151 -5.18%
Adjusted Per Share Value based on latest NOSH - 375,513
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 109.54 78.84 56.28 22.98 106.34 72.76 51.08 66.06%
EPS 22.10 12.90 7.79 3.28 17.98 10.52 6.31 130.10%
DPS 9.50 4.50 2.50 0.00 6.67 3.33 1.99 182.71%
NAPS 0.8447 0.7772 0.7514 0.7414 0.4735 0.6352 0.6074 24.51%
Price Multiplier on Financial Quarter End Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
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%
P/EPS 17.29 25.16 55.13 87.91 11.23 15.70 21.05 -12.26%
EY 5.78 3.98 1.81 1.14 8.90 6.37 4.75 13.93%
DY 2.49 1.39 0.58 0.00 3.30 2.02 1.50 40.06%
P/NAPS 4.52 4.17 5.71 3.89 4.27 2.60 2.19 61.89%
Price Multiplier on Announcement Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
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%
P/EPS 19.60 26.32 39.10 79.99 11.98 17.72 26.42 -18.00%
EY 5.10 3.80 2.56 1.25 8.35 5.64 3.78 22.03%
DY 2.19 1.33 0.82 0.00 3.10 1.79 1.20 49.17%
P/NAPS 5.13 4.36 4.05 3.54 4.55 2.94 2.74 51.73%

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