[GKENT] QoQ Quarter Result on 31-Jul-2012 [#2]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
28-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jul-2012 [#2]
Profit Trend
QoQ- 22.49%
YoY- 2.64%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Quarter Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 84,688 122,566 57,722 56,787 39,735 48,932 31,326 94.18%
PBT 7,928 14,593 6,783 7,696 6,504 9,120 4,919 37.50%
Tax -2,391 -4,137 -2,207 -1,901 -1,773 -2,086 -1,333 47.67%
NP 5,537 10,456 4,576 5,795 4,731 7,034 3,586 33.62%
-
NP to SH 5,537 10,456 4,576 5,795 4,731 7,034 3,586 33.62%
-
Tax Rate 30.16% 28.35% 32.54% 24.70% 27.26% 22.87% 27.10% -
Total Cost 79,151 112,110 53,146 50,992 35,004 41,898 27,740 101.30%
-
Net Worth 230,604 231,596 225,276 225,235 219,856 184,631 174,750 20.32%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - 10,072 - 4,459 - 6,807 - -
Div Payout % - 96.33% - 76.95% - 96.77% - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 230,604 231,596 225,276 225,235 219,856 184,631 174,750 20.32%
NOSH 221,480 223,829 228,800 222,961 225,285 226,903 224,124 -0.78%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 6.54% 8.53% 7.93% 10.20% 11.91% 14.38% 11.45% -
ROE 2.40% 4.51% 2.03% 2.57% 2.15% 3.81% 2.05% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 38.24 54.76 25.23 25.47 17.64 21.57 13.98 95.70%
EPS 2.50 4.60 2.00 2.60 2.10 3.10 1.60 34.68%
DPS 0.00 4.50 0.00 2.00 0.00 3.00 0.00 -
NAPS 1.0412 1.0347 0.9846 1.0102 0.9759 0.8137 0.7797 21.28%
Adjusted Per Share Value based on latest NOSH - 222,961
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 15.04 21.76 10.25 10.08 7.05 8.69 5.56 94.25%
EPS 0.98 1.86 0.81 1.03 0.84 1.25 0.64 32.88%
DPS 0.00 1.79 0.00 0.79 0.00 1.21 0.00 -
NAPS 0.4094 0.4112 0.3999 0.3999 0.3903 0.3278 0.3102 20.34%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.84 0.92 0.98 1.03 1.00 0.95 0.975 -
P/RPS 2.20 1.68 3.88 4.04 5.67 4.41 6.98 -53.71%
P/EPS 33.60 19.69 49.00 39.63 47.62 30.65 60.94 -32.78%
EY 2.98 5.08 2.04 2.52 2.10 3.26 1.64 48.96%
DY 0.00 4.89 0.00 1.94 0.00 3.16 0.00 -
P/NAPS 0.81 0.89 1.00 1.02 1.02 1.17 1.25 -25.13%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 25/06/13 28/03/13 10/12/12 28/09/12 25/06/12 28/03/12 08/12/11 -
Price 0.965 0.845 0.96 1.00 1.03 0.87 1.00 -
P/RPS 2.52 1.54 3.81 3.93 5.84 4.03 7.15 -50.13%
P/EPS 38.60 18.09 48.00 38.47 49.05 28.06 62.50 -27.49%
EY 2.59 5.53 2.08 2.60 2.04 3.56 1.60 37.90%
DY 0.00 5.33 0.00 2.00 0.00 3.45 0.00 -
P/NAPS 0.93 0.82 0.98 0.99 1.06 1.07 1.28 -19.19%

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