[GKENT] QoQ Cumulative Quarter Result on 31-Jul-2014 [#2]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
17-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jul-2014 [#2]
Profit Trend
QoQ- 94.19%
YoY- 18.01%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Cumulative Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 59,026 353,158 235,933 139,902 64,863 506,299 239,490 -60.79%
PBT 13,168 40,332 27,670 17,186 8,705 51,135 26,745 -37.72%
Tax -3,299 -12,244 -7,872 -4,616 -2,232 -14,927 -9,020 -48.95%
NP 9,869 28,088 19,798 12,570 6,473 36,208 17,725 -32.39%
-
NP to SH 9,869 28,088 19,798 12,570 6,473 36,208 17,725 -32.39%
-
Tax Rate 25.05% 30.36% 28.45% 26.86% 25.64% 29.19% 33.73% -
Total Cost 49,157 325,070 216,135 127,332 58,390 470,091 221,765 -63.47%
-
Net Worth 294,365 288,578 278,251 276,809 246,576 185,116 230,380 17.80%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div - 15,998 9,599 5,985 - 16,871 7,852 -
Div Payout % - 56.96% 48.48% 47.62% - 46.60% 44.30% -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 294,365 288,578 278,251 276,809 246,576 185,116 230,380 17.80%
NOSH 299,060 301,860 299,969 299,285 223,206 224,956 224,367 21.17%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 16.72% 7.95% 8.39% 8.98% 9.98% 7.15% 7.40% -
ROE 3.35% 9.73% 7.12% 4.54% 2.63% 19.56% 7.69% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 19.74 116.99 78.65 46.75 29.06 225.07 106.74 -67.64%
EPS 3.30 9.30 6.60 4.20 2.90 12.10 7.90 -44.20%
DPS 0.00 5.30 3.20 2.00 0.00 7.50 3.50 -
NAPS 0.9843 0.956 0.9276 0.9249 1.1047 0.8229 1.0268 -2.78%
Adjusted Per Share Value based on latest NOSH - 304,850
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 10.48 62.70 41.89 24.84 11.52 89.89 42.52 -60.78%
EPS 1.75 4.99 3.51 2.23 1.15 6.43 3.15 -32.49%
DPS 0.00 2.84 1.70 1.06 0.00 3.00 1.39 -
NAPS 0.5226 0.5123 0.494 0.4914 0.4378 0.3286 0.409 17.80%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 1.21 1.22 1.45 1.84 1.69 1.16 1.06 -
P/RPS 6.13 1.04 1.84 3.94 5.82 0.52 0.99 238.32%
P/EPS 36.67 13.11 21.97 43.81 58.28 7.21 13.42 95.81%
EY 2.73 7.63 4.55 2.28 1.72 13.88 7.45 -48.88%
DY 0.00 4.34 2.21 1.09 0.00 6.47 3.30 -
P/NAPS 1.23 1.28 1.56 1.99 1.53 1.41 1.03 12.59%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/06/15 26/03/15 15/12/14 17/09/14 30/06/14 27/03/14 13/12/13 -
Price 1.28 1.27 1.10 1.59 1.71 1.21 1.17 -
P/RPS 6.49 1.09 1.40 3.40 5.88 0.54 1.10 227.57%
P/EPS 38.79 13.65 16.67 37.86 58.97 7.52 14.81 90.34%
EY 2.58 7.33 6.00 2.64 1.70 13.30 6.75 -47.42%
DY 0.00 4.17 2.91 1.26 0.00 6.20 2.99 -
P/NAPS 1.30 1.33 1.19 1.72 1.55 1.47 1.14 9.17%

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