[GKENT] QoQ Quarter Result on 31-Jan-2013 [#4]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
28-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jan-2013 [#4]
Profit Trend
QoQ- 128.5%
YoY- 48.65%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Quarter Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 71,857 82,945 84,688 122,566 57,722 56,787 39,735 48.27%
PBT 10,443 8,374 7,928 14,593 6,783 7,696 6,504 37.00%
Tax -3,370 -3,259 -2,391 -4,137 -2,207 -1,901 -1,773 53.26%
NP 7,073 5,115 5,537 10,456 4,576 5,795 4,731 30.65%
-
NP to SH 7,073 5,115 5,537 10,456 4,576 5,795 4,731 30.65%
-
Tax Rate 32.27% 38.92% 30.16% 28.35% 32.54% 24.70% 27.26% -
Total Cost 64,784 77,830 79,151 112,110 53,146 50,992 35,004 50.57%
-
Net Worth 234,276 230,708 230,604 231,596 225,276 225,235 219,856 4.31%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div 3,422 4,447 - 10,072 - 4,459 - -
Div Payout % 48.39% 86.96% - 96.33% - 76.95% - -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 234,276 230,708 230,604 231,596 225,276 225,235 219,856 4.31%
NOSH 228,161 222,391 221,480 223,829 228,800 222,961 225,285 0.84%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 9.84% 6.17% 6.54% 8.53% 7.93% 10.20% 11.91% -
ROE 3.02% 2.22% 2.40% 4.51% 2.03% 2.57% 2.15% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 31.49 37.30 38.24 54.76 25.23 25.47 17.64 47.00%
EPS 3.10 2.30 2.50 4.60 2.00 2.60 2.10 29.55%
DPS 1.50 2.00 0.00 4.50 0.00 2.00 0.00 -
NAPS 1.0268 1.0374 1.0412 1.0347 0.9846 1.0102 0.9759 3.43%
Adjusted Per Share Value based on latest NOSH - 223,829
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 12.76 14.73 15.04 21.76 10.25 10.08 7.05 48.35%
EPS 1.26 0.91 0.98 1.86 0.81 1.03 0.84 30.94%
DPS 0.61 0.79 0.00 1.79 0.00 0.79 0.00 -
NAPS 0.4159 0.4096 0.4094 0.4112 0.3999 0.3999 0.3903 4.31%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 1.06 1.13 0.84 0.92 0.98 1.03 1.00 -
P/RPS 3.37 3.03 2.20 1.68 3.88 4.04 5.67 -29.24%
P/EPS 34.19 49.13 33.60 19.69 49.00 39.63 47.62 -19.77%
EY 2.92 2.04 2.98 5.08 2.04 2.52 2.10 24.50%
DY 1.42 1.77 0.00 4.89 0.00 1.94 0.00 -
P/NAPS 1.03 1.09 0.81 0.89 1.00 1.02 1.02 0.65%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 13/12/13 24/09/13 25/06/13 28/03/13 10/12/12 28/09/12 25/06/12 -
Price 1.17 1.14 0.965 0.845 0.96 1.00 1.03 -
P/RPS 3.71 3.06 2.52 1.54 3.81 3.93 5.84 -26.03%
P/EPS 37.74 49.57 38.60 18.09 48.00 38.47 49.05 -15.99%
EY 2.65 2.02 2.59 5.53 2.08 2.60 2.04 18.99%
DY 1.28 1.75 0.00 5.33 0.00 2.00 0.00 -
P/NAPS 1.14 1.10 0.93 0.82 0.98 0.99 1.06 4.95%

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