[GKENT] QoQ Cumulative Quarter Result on 31-Oct-2009 [#3]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
15-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- 92.86%
YoY- 115.19%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Cumulative Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 71,391 32,475 125,069 83,819 51,345 20,939 106,933 -23.66%
PBT 10,634 3,871 26,095 17,121 9,151 3,044 14,618 -19.16%
Tax -2,792 -1,074 -6,229 -4,498 -2,606 -1,065 -3,410 -12.51%
NP 7,842 2,797 19,866 12,623 6,545 1,979 11,208 -21.23%
-
NP to SH 7,842 2,797 19,866 12,623 6,545 1,979 11,193 -21.16%
-
Tax Rate 26.26% 27.74% 23.87% 26.27% 28.48% 34.99% 23.33% -
Total Cost 63,549 29,678 105,203 71,196 44,800 18,960 95,725 -23.95%
-
Net Worth 0 0 148,736 144,961 145,028 153,856 158,195 -
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div 4,566 - 9,045 4,508 4,513 - 7,862 -30.45%
Div Payout % 58.23% - 45.53% 35.71% 68.97% - 70.25% -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 0 0 148,736 144,961 145,028 153,856 158,195 -
NOSH 228,305 225,230 226,146 225,410 225,689 219,888 224,645 1.08%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 10.98% 8.61% 15.88% 15.06% 12.75% 9.45% 10.48% -
ROE 0.00% 0.00% 13.36% 8.71% 4.51% 1.29% 7.08% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 31.27 14.42 55.30 37.19 22.75 9.52 47.60 -24.48%
EPS 3.50 1.20 8.80 5.60 2.90 0.90 5.00 -21.21%
DPS 2.00 0.00 4.00 2.00 2.00 0.00 3.50 -31.20%
NAPS 0.00 0.00 0.6577 0.6431 0.6426 0.6997 0.7042 -
Adjusted Per Share Value based on latest NOSH - 225,111
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 12.67 5.77 22.20 14.88 9.12 3.72 18.98 -23.67%
EPS 1.39 0.50 3.53 2.24 1.16 0.35 1.99 -21.32%
DPS 0.81 0.00 1.61 0.80 0.80 0.00 1.40 -30.63%
NAPS 0.00 0.00 0.2641 0.2574 0.2575 0.2731 0.2809 -
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 1.39 1.49 0.88 0.87 0.73 0.63 0.50 -
P/RPS 4.45 10.33 1.59 2.34 3.21 6.62 1.05 162.58%
P/EPS 40.47 119.98 10.02 15.54 25.17 70.00 10.04 153.92%
EY 2.47 0.83 9.98 6.44 3.97 1.43 9.97 -60.65%
DY 1.44 0.00 4.55 2.30 2.74 0.00 7.00 -65.25%
P/NAPS 0.00 0.00 1.34 1.35 1.14 0.90 0.71 -
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 27/09/10 29/06/10 23/03/10 15/12/09 28/09/09 24/06/09 25/03/09 -
Price 1.29 1.38 1.04 0.88 0.70 0.70 0.54 -
P/RPS 4.13 9.57 1.88 2.37 3.08 7.35 1.13 137.83%
P/EPS 37.56 111.13 11.84 15.71 24.14 77.78 10.84 129.50%
EY 2.66 0.90 8.45 6.36 4.14 1.29 9.23 -56.46%
DY 1.55 0.00 3.85 2.27 2.86 0.00 6.48 -61.56%
P/NAPS 0.00 0.00 1.58 1.37 1.09 1.00 0.77 -

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