[GKENT] QoQ Cumulative Quarter Result on 31-Jan-2009 [#4]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
25-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jan-2009 [#4]
Profit Trend
QoQ- 90.81%
YoY- 26.02%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Cumulative Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 83,819 51,345 20,939 106,933 80,179 51,326 25,598 120.03%
PBT 17,121 9,151 3,044 14,618 9,229 6,526 2,759 236.56%
Tax -4,498 -2,606 -1,065 -3,410 -3,348 -2,006 -905 190.38%
NP 12,623 6,545 1,979 11,208 5,881 4,520 1,854 257.97%
-
NP to SH 12,623 6,545 1,979 11,193 5,866 4,508 1,867 256.31%
-
Tax Rate 26.27% 28.48% 34.99% 23.33% 36.28% 30.74% 32.80% -
Total Cost 71,196 44,800 18,960 95,725 74,298 46,806 23,744 107.52%
-
Net Worth 144,961 145,028 153,856 158,195 176,002 182,190 176,442 -12.24%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div 4,508 4,513 - 7,862 4,512 - - -
Div Payout % 35.71% 68.97% - 70.25% 76.92% - - -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 144,961 145,028 153,856 158,195 176,002 182,190 176,442 -12.24%
NOSH 225,410 225,689 219,888 224,645 225,615 225,400 224,939 0.13%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 15.06% 12.75% 9.45% 10.48% 7.33% 8.81% 7.24% -
ROE 8.71% 4.51% 1.29% 7.08% 3.33% 2.47% 1.06% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 37.19 22.75 9.52 47.60 35.54 22.77 11.38 119.74%
EPS 5.60 2.90 0.90 5.00 2.60 2.00 0.83 255.81%
DPS 2.00 2.00 0.00 3.50 2.00 0.00 0.00 -
NAPS 0.6431 0.6426 0.6997 0.7042 0.7801 0.8083 0.7844 -12.37%
Adjusted Per Share Value based on latest NOSH - 223,499
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 14.88 9.12 3.72 18.98 14.23 9.11 4.54 120.17%
EPS 2.24 1.16 0.35 1.99 1.04 0.80 0.33 257.25%
DPS 0.80 0.80 0.00 1.40 0.80 0.00 0.00 -
NAPS 0.2574 0.2575 0.2731 0.2809 0.3125 0.3235 0.3132 -12.22%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 0.87 0.73 0.63 0.50 0.38 0.54 0.51 -
P/RPS 2.34 3.21 6.62 1.05 1.07 2.37 4.48 -35.06%
P/EPS 15.54 25.17 70.00 10.04 14.62 27.00 61.45 -59.90%
EY 6.44 3.97 1.43 9.97 6.84 3.70 1.63 149.29%
DY 2.30 2.74 0.00 7.00 5.26 0.00 0.00 -
P/NAPS 1.35 1.14 0.90 0.71 0.49 0.67 0.65 62.56%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 15/12/09 28/09/09 24/06/09 25/03/09 10/12/08 03/09/08 25/06/08 -
Price 0.88 0.70 0.70 0.54 0.36 0.54 0.47 -
P/RPS 2.37 3.08 7.35 1.13 1.01 2.37 4.13 -30.87%
P/EPS 15.71 24.14 77.78 10.84 13.85 27.00 56.63 -57.36%
EY 6.36 4.14 1.29 9.23 7.22 3.70 1.77 134.05%
DY 2.27 2.86 0.00 6.48 5.56 0.00 0.00 -
P/NAPS 1.37 1.09 1.00 0.77 0.46 0.67 0.60 73.13%

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