[GKENT] QoQ Cumulative Quarter Result on 31-Jul-2013 [#2]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
24-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jul-2013 [#2]
Profit Trend
QoQ- 92.38%
YoY- 1.2%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Cumulative Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 64,863 506,299 239,490 167,633 84,688 276,810 154,244 -43.95%
PBT 8,705 51,135 26,745 16,302 7,928 35,576 20,983 -44.46%
Tax -2,232 -14,927 -9,020 -5,650 -2,391 -10,018 -5,881 -47.67%
NP 6,473 36,208 17,725 10,652 5,537 25,558 15,102 -43.24%
-
NP to SH 6,473 36,208 17,725 10,652 5,537 25,558 15,102 -43.24%
-
Tax Rate 25.64% 29.19% 33.73% 34.66% 30.16% 28.16% 28.03% -
Total Cost 58,390 470,091 221,765 156,981 79,151 251,252 139,142 -44.03%
-
Net Worth 246,576 185,116 230,380 235,114 230,604 232,823 221,931 7.29%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div - 16,871 7,852 4,532 - 14,609 4,508 -
Div Payout % - 46.60% 44.30% 42.55% - 57.16% 29.85% -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 246,576 185,116 230,380 235,114 230,604 232,823 221,931 7.29%
NOSH 223,206 224,956 224,367 226,638 221,480 224,754 225,402 -0.65%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 9.98% 7.15% 7.40% 6.35% 6.54% 9.23% 9.79% -
ROE 2.63% 19.56% 7.69% 4.53% 2.40% 10.98% 6.80% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 29.06 225.07 106.74 73.96 38.24 123.16 68.43 -43.59%
EPS 2.90 12.10 7.90 4.70 2.50 11.30 6.70 -42.86%
DPS 0.00 7.50 3.50 2.00 0.00 6.50 2.00 -
NAPS 1.1047 0.8229 1.0268 1.0374 1.0412 1.0359 0.9846 7.99%
Adjusted Per Share Value based on latest NOSH - 222,391
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 11.52 89.89 42.52 29.76 15.04 49.14 27.38 -43.93%
EPS 1.15 6.43 3.15 1.89 0.98 4.54 2.68 -43.19%
DPS 0.00 3.00 1.39 0.80 0.00 2.59 0.80 -
NAPS 0.4378 0.3286 0.409 0.4174 0.4094 0.4133 0.394 7.30%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 1.69 1.16 1.06 1.13 0.84 0.92 0.98 -
P/RPS 5.82 0.52 0.99 1.53 2.20 0.75 1.43 155.56%
P/EPS 58.28 7.21 13.42 24.04 33.60 8.09 14.63 151.93%
EY 1.72 13.88 7.45 4.16 2.98 12.36 6.84 -60.26%
DY 0.00 6.47 3.30 1.77 0.00 7.07 2.04 -
P/NAPS 1.53 1.41 1.03 1.09 0.81 0.89 1.00 32.88%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/06/14 27/03/14 13/12/13 24/09/13 25/06/13 28/03/13 10/12/12 -
Price 1.71 1.21 1.17 1.14 0.965 0.845 0.96 -
P/RPS 5.88 0.54 1.10 1.54 2.52 0.69 1.40 161.00%
P/EPS 58.97 7.52 14.81 24.26 38.60 7.43 14.33 157.46%
EY 1.70 13.30 6.75 4.12 2.59 13.46 6.98 -61.10%
DY 0.00 6.20 2.99 1.75 0.00 7.69 2.08 -
P/NAPS 1.55 1.47 1.14 1.10 0.93 0.82 0.98 35.86%

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