[GKENT] QoQ Quarter Result on 30-Apr-2014 [#1]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
30-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
30-Apr-2014 [#1]
Profit Trend
QoQ- -64.98%
YoY- 16.9%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Quarter Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 117,225 96,031 75,039 64,863 266,809 71,857 82,945 25.85%
PBT 12,662 10,484 8,481 8,705 24,390 10,443 8,374 31.63%
Tax -4,372 -3,256 -2,384 -2,232 -5,907 -3,370 -3,259 21.57%
NP 8,290 7,228 6,097 6,473 18,483 7,073 5,115 37.85%
-
NP to SH 8,290 7,228 6,097 6,473 18,483 7,073 5,115 37.85%
-
Tax Rate 34.53% 31.06% 28.11% 25.64% 24.22% 32.27% 38.92% -
Total Cost 108,935 88,803 68,942 58,390 248,326 64,784 77,830 25.04%
-
Net Worth 282,532 279,362 281,955 246,576 225,530 234,276 230,708 14.42%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div 6,206 3,613 6,097 - 9,021 3,422 4,447 24.80%
Div Payout % 74.86% 50.00% 100.00% - 48.81% 48.39% 86.96% -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 282,532 279,362 281,955 246,576 225,530 234,276 230,708 14.42%
NOSH 295,535 301,166 304,850 223,206 225,530 228,161 222,391 20.80%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 7.07% 7.53% 8.13% 9.98% 6.93% 9.84% 6.17% -
ROE 2.93% 2.59% 2.16% 2.63% 8.20% 3.02% 2.22% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 39.67 31.89 24.62 29.06 118.30 31.49 37.30 4.18%
EPS 2.80 2.40 2.00 2.90 6.20 3.10 2.30 13.97%
DPS 2.10 1.20 2.00 0.00 4.00 1.50 2.00 3.29%
NAPS 0.956 0.9276 0.9249 1.1047 1.00 1.0268 1.0374 -5.28%
Adjusted Per Share Value based on latest NOSH - 223,206
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 20.81 17.05 13.32 11.52 47.37 12.76 14.73 25.82%
EPS 1.47 1.28 1.08 1.15 3.28 1.26 0.91 37.55%
DPS 1.10 0.64 1.08 0.00 1.60 0.61 0.79 24.61%
NAPS 0.5016 0.496 0.5006 0.4378 0.4004 0.4159 0.4096 14.42%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 1.22 1.45 1.84 1.69 1.16 1.06 1.13 -
P/RPS 3.08 4.55 7.48 5.82 0.98 3.37 3.03 1.09%
P/EPS 43.49 60.42 92.00 58.28 14.15 34.19 49.13 -7.78%
EY 2.30 1.66 1.09 1.72 7.06 2.92 2.04 8.30%
DY 1.72 0.83 1.09 0.00 3.45 1.42 1.77 -1.88%
P/NAPS 1.28 1.56 1.99 1.53 1.16 1.03 1.09 11.27%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 26/03/15 15/12/14 17/09/14 30/06/14 27/03/14 13/12/13 24/09/13 -
Price 1.27 1.10 1.59 1.71 1.21 1.17 1.14 -
P/RPS 3.20 3.45 6.46 5.88 1.02 3.71 3.06 3.01%
P/EPS 45.28 45.83 79.50 58.97 14.76 37.74 49.57 -5.84%
EY 2.21 2.18 1.26 1.70 6.77 2.65 2.02 6.15%
DY 1.65 1.09 1.26 0.00 3.31 1.28 1.75 -3.83%
P/NAPS 1.33 1.19 1.72 1.55 1.21 1.14 1.10 13.45%

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