[GKENT] QoQ Cumulative Quarter Result on 31-Oct-2011 [#3]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
08-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Oct-2011 [#3]
Profit Trend
QoQ- 41.13%
YoY- -23.34%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Cumulative Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 96,522 39,735 152,253 103,615 72,085 30,735 165,037 -30.08%
PBT 14,200 6,504 26,196 17,076 12,157 4,842 32,434 -42.37%
Tax -3,674 -1,773 -6,858 -4,772 -3,439 -1,770 -7,659 -38.74%
NP 10,526 4,731 19,338 12,304 8,718 3,072 24,775 -43.51%
-
NP to SH 10,526 4,731 19,338 12,304 8,718 3,072 24,775 -43.51%
-
Tax Rate 25.87% 27.26% 26.18% 27.95% 28.29% 36.56% 23.61% -
Total Cost 85,996 35,004 132,915 91,311 63,367 27,663 140,262 -27.85%
-
Net Worth 226,241 219,856 182,968 174,425 175,343 164,110 164,888 23.50%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div 4,479 - 11,243 4,474 4,470 - 11,307 -46.09%
Div Payout % 42.55% - 58.14% 36.36% 51.28% - 45.64% -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 226,241 219,856 182,968 174,425 175,343 164,110 164,888 23.50%
NOSH 223,957 225,285 224,860 223,709 223,538 219,428 226,153 -0.64%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 10.91% 11.91% 12.70% 11.87% 12.09% 10.00% 15.01% -
ROE 4.65% 2.15% 10.57% 7.05% 4.97% 1.87% 15.03% -
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 43.10 17.64 67.71 46.32 32.25 14.01 72.98 -29.63%
EPS 4.70 2.10 8.60 5.50 3.90 1.40 11.00 -43.30%
DPS 2.00 0.00 5.00 2.00 2.00 0.00 5.00 -45.74%
NAPS 1.0102 0.9759 0.8137 0.7797 0.7844 0.7479 0.7291 24.30%
Adjusted Per Share Value based on latest NOSH - 224,124
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 17.14 7.05 27.03 18.40 12.80 5.46 29.30 -30.07%
EPS 1.87 0.84 3.43 2.18 1.55 0.55 4.40 -43.50%
DPS 0.80 0.00 2.00 0.79 0.79 0.00 2.01 -45.92%
NAPS 0.4017 0.3903 0.3248 0.3097 0.3113 0.2914 0.2927 23.51%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 1.03 1.00 0.95 0.975 1.18 1.17 1.20 -
P/RPS 2.39 5.67 1.40 2.11 3.66 8.35 1.64 28.56%
P/EPS 21.91 47.62 11.05 17.73 30.26 83.57 10.95 58.85%
EY 4.56 2.10 9.05 5.64 3.31 1.20 9.13 -37.07%
DY 1.94 0.00 5.26 2.05 1.69 0.00 4.17 -39.98%
P/NAPS 1.02 1.02 1.17 1.25 1.50 1.56 1.65 -27.45%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 28/09/12 25/06/12 28/03/12 08/12/11 27/09/11 29/06/11 11/03/11 -
Price 1.00 1.03 0.87 1.00 1.04 1.15 1.16 -
P/RPS 2.32 5.84 1.28 2.16 3.23 8.21 1.59 28.67%
P/EPS 21.28 49.05 10.12 18.18 26.67 82.14 10.59 59.30%
EY 4.70 2.04 9.89 5.50 3.75 1.22 9.44 -37.20%
DY 2.00 0.00 5.75 2.00 1.92 0.00 4.31 -40.09%
P/NAPS 0.99 1.06 1.07 1.28 1.33 1.54 1.59 -27.10%

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