[GKENT] QoQ Quarter Result on 30-Apr-2009 [#1]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
24-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
30-Apr-2009 [#1]
Profit Trend
QoQ- -62.85%
YoY- 6.0%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Quarter Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 41,250 32,474 30,406 20,939 26,754 28,853 25,728 36.86%
PBT 8,974 7,970 6,107 3,044 5,389 2,703 3,767 78.09%
Tax -1,731 -1,892 -1,541 -1,065 -62 -1,342 -1,101 35.09%
NP 7,243 6,078 4,566 1,979 5,327 1,361 2,666 94.34%
-
NP to SH 7,243 6,078 4,566 1,979 5,327 1,358 2,641 95.56%
-
Tax Rate 19.29% 23.74% 25.23% 34.99% 1.15% 49.65% 29.23% -
Total Cost 34,007 26,396 25,840 18,960 21,427 27,492 23,062 29.46%
-
Net Worth 149,556 144,768 146,705 153,856 157,388 176,562 177,893 -10.89%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div 4,547 - 4,566 - 3,352 - 4,401 2.19%
Div Payout % 62.79% - 100.00% - 62.93% - 166.67% -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 149,556 144,768 146,705 153,856 157,388 176,562 177,893 -10.89%
NOSH 227,393 225,111 228,300 219,888 223,499 226,333 220,083 2.19%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 17.56% 18.72% 15.02% 9.45% 19.91% 4.72% 10.36% -
ROE 4.84% 4.20% 3.11% 1.29% 3.38% 0.77% 1.48% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 18.14 14.43 13.32 9.52 11.97 12.75 11.69 33.92%
EPS 3.20 2.70 2.00 0.90 2.40 0.60 1.20 91.95%
DPS 2.00 0.00 2.00 0.00 1.50 0.00 2.00 0.00%
NAPS 0.6577 0.6431 0.6426 0.6997 0.7042 0.7801 0.8083 -12.81%
Adjusted Per Share Value based on latest NOSH - 219,888
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 7.32 5.77 5.40 3.72 4.75 5.12 4.57 36.78%
EPS 1.29 1.08 0.81 0.35 0.95 0.24 0.47 95.67%
DPS 0.81 0.00 0.81 0.00 0.60 0.00 0.78 2.54%
NAPS 0.2655 0.257 0.2605 0.2731 0.2794 0.3135 0.3158 -10.89%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 0.88 0.87 0.73 0.63 0.50 0.38 0.54 -
P/RPS 4.85 6.03 5.48 6.62 4.18 2.98 4.62 3.28%
P/EPS 27.63 32.22 36.50 70.00 20.98 63.33 45.00 -27.69%
EY 3.62 3.10 2.74 1.43 4.77 1.58 2.22 38.41%
DY 2.27 0.00 2.74 0.00 3.00 0.00 3.70 -27.73%
P/NAPS 1.34 1.35 1.14 0.90 0.71 0.49 0.67 58.53%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 23/03/10 15/12/09 28/09/09 24/06/09 25/03/09 10/12/08 03/09/08 -
Price 1.04 0.88 0.70 0.70 0.54 0.36 0.54 -
P/RPS 5.73 6.10 5.26 7.35 4.51 2.82 4.62 15.39%
P/EPS 32.65 32.59 35.00 77.78 22.66 60.00 45.00 -19.20%
EY 3.06 3.07 2.86 1.29 4.41 1.67 2.22 23.78%
DY 1.92 0.00 2.86 0.00 2.78 0.00 3.70 -35.34%
P/NAPS 1.58 1.37 1.09 1.00 0.77 0.46 0.67 76.89%

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