[GKENT] QoQ Cumulative Quarter Result on 31-Oct-2016 [#3]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
05-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
31-Oct-2016 [#3]
Profit Trend
QoQ- 66.84%
YoY- 94.85%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Cumulative Result
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Revenue 316,989 129,422 598,965 409,824 287,732 122,964 536,207 -29.58%
PBT 58,061 25,036 134,098 76,219 46,663 20,285 70,699 -12.31%
Tax -14,190 -6,540 -32,819 -16,957 -11,143 -5,278 -20,625 -22.08%
NP 43,871 18,496 101,279 59,262 35,520 15,007 50,074 -8.44%
-
NP to SH 43,871 18,496 101,279 59,262 35,520 15,007 50,074 -8.44%
-
Tax Rate 24.44% 26.12% 24.47% 22.25% 23.88% 26.02% 29.17% -
Total Cost 273,118 110,926 497,686 350,562 252,212 107,957 486,133 -31.93%
-
Net Worth 423,242 417,608 266,689 357,784 342,151 333,455 258,190 39.06%
Dividend
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Div 14,061 - 37,551 18,753 11,216 - 21,079 -23.67%
Div Payout % 32.05% - 37.08% 31.65% 31.58% - 42.10% -
Equity
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Net Worth 423,242 417,608 266,689 357,784 342,151 333,455 258,190 39.06%
NOSH 562,448 375,513 375,513 375,075 373,894 300,140 301,131 51.72%
Ratio Analysis
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
NP Margin 13.84% 14.29% 16.91% 14.46% 12.34% 12.20% 9.34% -
ROE 10.37% 4.43% 37.98% 16.56% 10.38% 4.50% 19.39% -
Per Share
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 56.36 34.47 159.51 109.26 76.96 40.97 178.06 -53.58%
EPS 7.80 4.90 18.00 15.80 9.50 5.00 13.30 -29.95%
DPS 2.50 0.00 10.00 5.00 3.00 0.00 7.00 -49.69%
NAPS 0.7525 1.1121 0.7102 0.9539 0.9151 1.111 0.8574 -8.33%
Adjusted Per Share Value based on latest NOSH - 376,857
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 56.28 22.98 106.34 72.76 51.08 21.83 95.20 -29.58%
EPS 7.79 3.28 17.98 10.52 6.31 2.66 8.89 -8.43%
DPS 2.50 0.00 6.67 3.33 1.99 0.00 3.74 -23.56%
NAPS 0.7514 0.7414 0.4735 0.6352 0.6074 0.592 0.4584 39.06%
Price Multiplier on Financial Quarter End Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 -
Price 4.30 4.33 3.03 2.48 2.00 1.71 1.59 -
P/RPS 7.63 12.56 1.90 2.27 2.60 4.17 0.89 319.42%
P/EPS 55.13 87.91 11.23 15.70 21.05 34.20 9.56 221.92%
EY 1.81 1.14 8.90 6.37 4.75 2.92 10.46 -68.98%
DY 0.58 0.00 3.30 2.02 1.50 0.00 4.40 -74.13%
P/NAPS 5.71 3.89 4.27 2.60 2.19 1.54 1.85 112.13%
Price Multiplier on Announcement Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 28/09/17 22/06/17 20/03/17 05/12/16 27/09/16 29/06/16 29/03/16 -
Price 3.05 3.94 3.23 2.80 2.51 1.85 1.80 -
P/RPS 5.41 11.43 2.03 2.56 3.26 4.52 1.01 206.45%
P/EPS 39.10 79.99 11.98 17.72 26.42 37.00 10.82 135.67%
EY 2.56 1.25 8.35 5.64 3.78 2.70 9.24 -57.53%
DY 0.82 0.00 3.10 1.79 1.20 0.00 3.89 -64.61%
P/NAPS 4.05 3.54 4.55 2.94 2.74 1.67 2.10 54.99%

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