[GKENT] QoQ Cumulative Quarter Result on 31-Oct-2010 [#3]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
14-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Oct-2010 [#3]
Profit Trend
QoQ- 104.67%
YoY- 27.15%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Cumulative Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 72,085 30,735 165,037 117,113 71,391 32,475 125,069 -30.81%
PBT 12,157 4,842 32,434 21,286 10,634 3,871 26,095 -39.98%
Tax -3,439 -1,770 -7,659 -5,236 -2,792 -1,074 -6,229 -32.77%
NP 8,718 3,072 24,775 16,050 7,842 2,797 19,866 -42.33%
-
NP to SH 8,718 3,072 24,775 16,050 7,842 2,797 19,866 -42.33%
-
Tax Rate 28.29% 36.56% 23.61% 24.60% 26.26% 27.74% 23.87% -
Total Cost 63,367 27,663 140,262 101,063 63,549 29,678 105,203 -28.74%
-
Net Worth 175,343 164,110 164,888 158,182 0 0 148,736 11.62%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div 4,470 - 11,307 4,489 4,566 - 9,045 -37.57%
Div Payout % 51.28% - 45.64% 27.98% 58.23% - 45.53% -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 175,343 164,110 164,888 158,182 0 0 148,736 11.62%
NOSH 223,538 219,428 226,153 224,499 228,305 225,230 226,146 -0.77%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 12.09% 10.00% 15.01% 13.70% 10.98% 8.61% 15.88% -
ROE 4.97% 1.87% 15.03% 10.15% 0.00% 0.00% 13.36% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 32.25 14.01 72.98 52.17 31.27 14.42 55.30 -30.26%
EPS 3.90 1.40 11.00 7.10 3.50 1.20 8.80 -41.95%
DPS 2.00 0.00 5.00 2.00 2.00 0.00 4.00 -37.08%
NAPS 0.7844 0.7479 0.7291 0.7046 0.00 0.00 0.6577 12.49%
Adjusted Per Share Value based on latest NOSH - 224,942
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 12.80 5.46 29.30 20.79 12.67 5.77 22.20 -30.79%
EPS 1.55 0.55 4.40 2.85 1.39 0.50 3.53 -42.31%
DPS 0.79 0.00 2.01 0.80 0.81 0.00 1.61 -37.87%
NAPS 0.3113 0.2914 0.2927 0.2808 0.00 0.00 0.2641 11.61%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 1.18 1.17 1.20 1.24 1.39 1.49 0.88 -
P/RPS 3.66 8.35 1.64 2.38 4.45 10.33 1.59 74.60%
P/EPS 30.26 83.57 10.95 17.34 40.47 119.98 10.02 109.35%
EY 3.31 1.20 9.13 5.77 2.47 0.83 9.98 -52.18%
DY 1.69 0.00 4.17 1.61 1.44 0.00 4.55 -48.42%
P/NAPS 1.50 1.56 1.65 1.76 0.00 0.00 1.34 7.83%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 27/09/11 29/06/11 11/03/11 14/12/10 27/09/10 29/06/10 23/03/10 -
Price 1.04 1.15 1.16 1.19 1.29 1.38 1.04 -
P/RPS 3.23 8.21 1.59 2.28 4.13 9.57 1.88 43.59%
P/EPS 26.67 82.14 10.59 16.65 37.56 111.13 11.84 72.09%
EY 3.75 1.22 9.44 6.01 2.66 0.90 8.45 -41.90%
DY 1.92 0.00 4.31 1.68 1.55 0.00 3.85 -37.19%
P/NAPS 1.33 1.54 1.59 1.69 0.00 0.00 1.58 -10.87%

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