[GKENT] QoQ Cumulative Quarter Result on 31-Dec-2021 [#3]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 38.93%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 148,097 86,270 355,224 235,626 140,965 61,279 310,829 -38.96%
PBT 19,632 11,893 44,064 21,172 14,679 12,487 59,317 -52.12%
Tax -4,155 -2,333 -12,807 -4,602 -2,752 -693 -10,569 -46.30%
NP 15,477 9,560 31,257 16,570 11,927 11,794 48,748 -53.42%
-
NP to SH 15,477 9,560 31,257 16,570 11,927 11,794 48,748 -53.42%
-
Tax Rate 21.16% 19.62% 29.06% 21.74% 18.75% 5.55% 17.82% -
Total Cost 132,620 76,710 323,967 219,056 129,038 49,485 262,081 -36.47%
-
Net Worth 543,307 537,862 538,068 528,430 529,871 530,646 524,543 2.36%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 5,219 - 13,056 5,225 5,227 - 18,320 -56.67%
Div Payout % 33.72% - 41.77% 31.54% 43.83% - 37.58% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 543,307 537,862 538,068 528,430 529,871 530,646 524,543 2.36%
NOSH 563,269 563,269 563,269 563,269 563,269 563,269 563,269 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 10.45% 11.08% 8.80% 7.03% 8.46% 19.25% 15.68% -
ROE 2.85% 1.78% 5.81% 3.14% 2.25% 2.22% 9.29% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 28.37 16.52 68.02 45.09 26.97 11.72 59.38 -38.85%
EPS 2.96 1.83 5.98 3.17 2.28 2.26 9.20 -53.01%
DPS 1.00 0.00 2.50 1.00 1.00 0.00 3.50 -56.58%
NAPS 1.0409 1.03 1.0303 1.0112 1.0137 1.0147 1.0021 2.56%
Adjusted Per Share Value based on latest NOSH - 563,269
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 26.29 15.32 63.06 41.83 25.03 10.88 55.18 -38.97%
EPS 2.75 1.70 5.55 2.94 2.12 2.09 8.65 -53.38%
DPS 0.93 0.00 2.32 0.93 0.93 0.00 3.25 -56.54%
NAPS 0.9646 0.9549 0.9553 0.9382 0.9407 0.9421 0.9312 2.37%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.49 0.545 0.615 0.65 0.665 0.70 0.79 -
P/RPS 1.73 3.30 0.90 1.44 2.47 5.97 1.33 19.14%
P/EPS 16.53 29.77 10.28 20.50 29.14 31.04 8.48 55.98%
EY 6.05 3.36 9.73 4.88 3.43 3.22 11.79 -35.87%
DY 2.04 0.00 4.07 1.54 1.50 0.00 4.43 -40.33%
P/NAPS 0.47 0.53 0.60 0.64 0.66 0.69 0.79 -29.24%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 23/11/22 30/08/22 31/05/22 23/02/22 23/11/21 24/08/21 21/06/21 -
Price 0.49 0.535 0.535 0.625 0.69 0.715 0.735 -
P/RPS 1.73 3.24 0.79 1.39 2.56 6.10 1.24 24.83%
P/EPS 16.53 29.22 8.94 19.71 30.24 31.70 7.89 63.65%
EY 6.05 3.42 11.19 5.07 3.31 3.15 12.67 -38.88%
DY 2.04 0.00 4.67 1.60 1.45 0.00 4.76 -43.12%
P/NAPS 0.47 0.52 0.52 0.62 0.68 0.70 0.73 -25.41%

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