[GKENT] QoQ Quarter Result on 30-Apr-2017 [#1]

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Quarter Result
Revenue	172,912	127,089	187,567	129,422	189,141	122,092	164,768	3.25%
YoY %	36.06%	-32.24%	44.93%	-31.57%	54.92%	-25.90%	-	-
Horiz. %	104.94%	77.13%	113.84%	78.55%	114.79%	74.10%	100.00%	-
PBT	65,574	36,695	33,025	25,036	57,879	29,556	26,378	83.20%
YoY %	78.70%	11.11%	31.91%	-56.74%	95.83%	12.05%	-	-
Horiz. %	248.59%	139.11%	125.20%	94.91%	219.42%	112.05%	100.00%	-
Tax	-13,690	-8,017	-7,650	-6,540	-15,862	-5,814	-5,865	75.69%
YoY %	-70.76%	-4.80%	-16.97%	58.77%	-172.82%	0.87%	-	-
Horiz. %	233.42%	136.69%	130.43%	111.51%	270.45%	99.13%	100.00%	-
NP	51,884	28,678	25,375	18,496	42,017	23,742	20,513	85.32%
YoY %	80.92%	13.02%	37.19%	-55.98%	76.97%	15.74%	-	-
Horiz. %	252.93%	139.80%	123.70%	90.17%	204.83%	115.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	51,884	28,678	25,375	18,496	42,017	23,742	20,513	85.32%
YoY %	80.92%	13.02%	37.19%	-55.98%	76.97%	15.74%	-	-
Horiz. %	252.93%	139.80%	123.70%	90.17%	204.83%	115.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.88%	21.85%	23.16%	26.12%	27.41%	19.67%	22.23%	-
YoY %	-4.44%	-5.66%	-11.33%	-4.71%	39.35%	-11.52%	-	-
Horiz. %	93.93%	98.29%	104.18%	117.50%	123.30%	88.48%	100.00%	-
Total Cost	121,028	98,411	162,192	110,926	147,124	98,350	144,255	-11.01%
YoY %	22.98%	-39.32%	46.22%	-24.60%	49.59%	-31.82%	-	-
Horiz. %	83.90%	68.22%	112.43%	76.90%	101.99%	68.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	475,793	437,772	424,326	417,608	266,689	359,484	341,299	24.71%
YoY %	8.69%	3.17%	1.61%	56.59%	-25.81%	5.33%	-	-
Horiz. %	139.41%	128.27%	124.33%	122.36%	78.14%	105.33%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Dividend
Div	28,163	11,265	14,097	-	18,775	7,537	11,188	84.73%
YoY %	150.00%	-20.09%	0.00%	-	149.10%	-32.63%	-	-
Horiz. %	251.73%	100.69%	126.00%	-	167.81%	67.37%	100.00%	-
Div Payout %	54.28%	39.28%	55.56%	-	44.69%	31.75%	54.55%	-
YoY %	38.19%	-29.30%	0.00%	-	40.76%	-41.80%	-	-
Horiz. %	99.51%	72.01%	101.85%	-	81.92%	58.20%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Equity
Net Worth	475,793	437,772	424,326	417,608	266,689	359,484	341,299	24.71%
YoY %	8.69%	3.17%	1.61%	56.59%	-25.81%	5.33%	-	-
Horiz. %	139.41%	128.27%	124.33%	122.36%	78.14%	105.33%	100.00%	-
NOSH	563,269	563,269	563,888	375,513	375,513	376,857	372,963	31.53%
YoY %	0.00%	-0.11%	50.16%	0.00%	-0.36%	1.04%	-	-
Horiz. %	151.03%	151.03%	151.19%	100.68%	100.68%	101.04%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Ratio Analysis
NP Margin	30.01%	22.57%	13.53%	14.29%	22.21%	19.45%	12.45%	-
YoY %	32.96%	66.81%	-5.32%	-35.66%	14.19%	56.22%	-	-
Horiz. %	241.04%	181.29%	108.67%	114.78%	178.39%	156.22%	100.00%	-
ROE	10.90%	6.55%	5.98%	4.43%	15.76%	6.60%	6.01%	-
YoY %	66.41%	9.53%	34.99%	-71.89%	138.79%	9.82%	-	-
Horiz. %	181.36%	108.99%	99.50%	73.71%	262.23%	109.82%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Per Share
RPS	30.70	22.56	33.26	34.47	50.37	32.40	44.18	-21.49%
YoY %	36.08%	-32.17%	-3.51%	-31.57%	55.46%	-26.66%	-	-
Horiz. %	69.49%	51.06%	75.28%	78.02%	114.01%	73.34%	100.00%	-
EPS	9.20	5.10	4.50	4.90	7.50	6.30	5.50	40.78%
YoY %	80.39%	13.33%	-8.16%	-34.67%	19.05%	14.55%	-	-
Horiz. %	167.27%	92.73%	81.82%	89.09%	136.36%	114.55%	100.00%	-
DPS	5.00	2.00	2.50	0.00	5.00	2.00	3.00	40.44%
YoY %	150.00%	-20.00%	0.00%	0.00%	150.00%	-33.33%	-	-
Horiz. %	166.67%	66.67%	83.33%	0.00%	166.67%	66.67%	100.00%	-
NAPS	0.8447	0.7772	0.7525	1.1121	0.7102	0.9539	0.9151	-5.18%
YoY %	8.69%	3.28%	-32.34%	56.59%	-25.55%	4.24%	-	-
Horiz. %	92.31%	84.93%	82.23%	121.53%	77.61%	104.24%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Adjusted Per Share Value based on latest NOSH - 375,513
RPS	30.70	22.56	33.30	22.98	33.58	21.68	29.25	3.26%
YoY %	36.08%	-32.25%	44.91%	-31.57%	54.89%	-25.88%	-	-
Horiz. %	104.96%	77.13%	113.85%	78.56%	114.80%	74.12%	100.00%	-
EPS	9.20	5.10	4.50	3.28	7.46	4.22	3.64	85.23%
YoY %	80.39%	13.33%	37.20%	-56.03%	76.78%	15.93%	-	-
Horiz. %	252.75%	140.11%	123.63%	90.11%	204.95%	115.93%	100.00%	-
DPS	5.00	2.00	2.50	0.00	3.33	1.34	1.99	84.50%
YoY %	150.00%	-20.00%	0.00%	0.00%	148.51%	-32.66%	-	-
Horiz. %	251.26%	100.50%	125.63%	0.00%	167.34%	67.34%	100.00%	-
NAPS	0.8447	0.7772	0.7533	0.7414	0.4735	0.6382	0.6059	24.72%
YoY %	8.69%	3.17%	1.61%	56.58%	-25.81%	5.33%	-	-
Horiz. %	139.41%	128.27%	124.33%	122.36%	78.15%	105.33%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/01/18	31/10/17	31/07/17	28/04/17	31/01/17	31/10/16	29/07/16	-
Price	3.82	3.24	4.30	4.33	3.03	2.48	2.00	-
P/RPS	12.44	14.36	12.93	12.56	6.02	7.65	4.53	95.74%
YoY %	-13.37%	11.06%	2.95%	108.64%	-21.31%	68.87%	-	-
Horiz. %	274.61%	317.00%	285.43%	277.26%	132.89%	168.87%	100.00%	-
P/EPS	41.47	63.64	95.56	87.91	27.08	39.37	36.36	9.13%
YoY %	-34.84%	-33.40%	8.70%	224.63%	-31.22%	8.28%	-	-
Horiz. %	114.05%	175.03%	262.82%	241.78%	74.48%	108.28%	100.00%	-
EY	2.41	1.57	1.05	1.14	3.69	2.54	2.75	-8.40%
YoY %	53.50%	49.52%	-7.89%	-69.11%	45.28%	-7.64%	-	-
Horiz. %	87.64%	57.09%	38.18%	41.45%	134.18%	92.36%	100.00%	-
DY	1.31	0.62	0.58	0.00	1.65	0.81	1.50	-8.61%
YoY %	111.29%	6.90%	0.00%	0.00%	103.70%	-46.00%	-	-
Horiz. %	87.33%	41.33%	38.67%	0.00%	110.00%	54.00%	100.00%	-
P/NAPS	4.52	4.17	5.71	3.89	4.27	2.60	2.19	61.89%
YoY %	8.39%	-26.97%	46.79%	-8.90%	64.23%	18.72%	-	-
Horiz. %	206.39%	190.41%	260.73%	177.63%	194.98%	118.72%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Price Multiplier on Announcement Date
Date	19/03/18	05/12/17	28/09/17	22/06/17	20/03/17	05/12/16	27/09/16	-
Price	4.33	3.39	3.05	3.94	3.23	2.80	2.51	-
P/RPS	14.11	15.02	9.17	11.43	6.41	8.64	5.68	83.11%
YoY %	-6.06%	63.79%	-19.77%	78.32%	-25.81%	52.11%	-	-
Horiz. %	248.42%	264.44%	161.44%	201.23%	112.85%	152.11%	100.00%	-
P/EPS	47.01	66.58	67.78	79.99	28.87	44.44	45.64	1.98%
YoY %	-29.39%	-1.77%	-15.26%	177.07%	-35.04%	-2.63%	-	-
Horiz. %	103.00%	145.88%	148.51%	175.26%	63.26%	97.37%	100.00%	-
EY	2.13	1.50	1.48	1.25	3.46	2.25	2.19	-1.82%
YoY %	42.00%	1.35%	18.40%	-63.87%	53.78%	2.74%	-	-
Horiz. %	97.26%	68.49%	67.58%	57.08%	157.99%	102.74%	100.00%	-
DY	1.15	0.59	0.82	0.00	1.55	0.71	1.20	-2.78%
YoY %	94.92%	-28.05%	0.00%	0.00%	118.31%	-40.83%	-	-
Horiz. %	95.83%	49.17%	68.33%	0.00%	129.17%	59.17%	100.00%	-
P/NAPS	5.13	4.36	4.05	3.54	4.55	2.94	2.74	51.73%
YoY %	17.66%	7.65%	14.41%	-22.20%	54.76%	7.30%	-	-
Horiz. %	187.23%	159.12%	147.81%	129.20%	166.06%	107.30%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos