[GKENT] QoQ Quarter Result on 31-Jul-2013 [#2]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
24-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jul-2013 [#2]
Profit Trend
QoQ- -7.62%
YoY- -11.73%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Quarter Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 64,863 266,809 71,857 82,945 84,688 122,566 57,722 8.10%
PBT 8,705 24,390 10,443 8,374 7,928 14,593 6,783 18.14%
Tax -2,232 -5,907 -3,370 -3,259 -2,391 -4,137 -2,207 0.75%
NP 6,473 18,483 7,073 5,115 5,537 10,456 4,576 26.09%
-
NP to SH 6,473 18,483 7,073 5,115 5,537 10,456 4,576 26.09%
-
Tax Rate 25.64% 24.22% 32.27% 38.92% 30.16% 28.35% 32.54% -
Total Cost 58,390 248,326 64,784 77,830 79,151 112,110 53,146 6.49%
-
Net Worth 246,576 225,530 234,276 230,708 230,604 231,596 225,276 6.22%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div - 9,021 3,422 4,447 - 10,072 - -
Div Payout % - 48.81% 48.39% 86.96% - 96.33% - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 246,576 225,530 234,276 230,708 230,604 231,596 225,276 6.22%
NOSH 223,206 225,530 228,161 222,391 221,480 223,829 228,800 -1.64%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 9.98% 6.93% 9.84% 6.17% 6.54% 8.53% 7.93% -
ROE 2.63% 8.20% 3.02% 2.22% 2.40% 4.51% 2.03% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 29.06 118.30 31.49 37.30 38.24 54.76 25.23 9.90%
EPS 2.90 6.20 3.10 2.30 2.50 4.60 2.00 28.19%
DPS 0.00 4.00 1.50 2.00 0.00 4.50 0.00 -
NAPS 1.1047 1.00 1.0268 1.0374 1.0412 1.0347 0.9846 7.99%
Adjusted Per Share Value based on latest NOSH - 222,391
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 11.52 47.37 12.76 14.73 15.04 21.76 10.25 8.12%
EPS 1.15 3.28 1.26 0.91 0.98 1.86 0.81 26.40%
DPS 0.00 1.60 0.61 0.79 0.00 1.79 0.00 -
NAPS 0.4378 0.4004 0.4159 0.4096 0.4094 0.4112 0.3999 6.24%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 1.69 1.16 1.06 1.13 0.84 0.92 0.98 -
P/RPS 5.82 0.98 3.37 3.03 2.20 1.68 3.88 31.13%
P/EPS 58.28 14.15 34.19 49.13 33.60 19.69 49.00 12.29%
EY 1.72 7.06 2.92 2.04 2.98 5.08 2.04 -10.77%
DY 0.00 3.45 1.42 1.77 0.00 4.89 0.00 -
P/NAPS 1.53 1.16 1.03 1.09 0.81 0.89 1.00 32.88%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/06/14 27/03/14 13/12/13 24/09/13 25/06/13 28/03/13 10/12/12 -
Price 1.71 1.21 1.17 1.14 0.965 0.845 0.96 -
P/RPS 5.88 1.02 3.71 3.06 2.52 1.54 3.81 33.65%
P/EPS 58.97 14.76 37.74 49.57 38.60 18.09 48.00 14.75%
EY 1.70 6.77 2.65 2.02 2.59 5.53 2.08 -12.61%
DY 0.00 3.31 1.28 1.75 0.00 5.33 0.00 -
P/NAPS 1.55 1.21 1.14 1.10 0.93 0.82 0.98 35.86%

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