[GKENT] QoQ Quarter Result on 31-Oct-2011 [#3]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
08-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Oct-2011 [#3]
Profit Trend
QoQ- -36.49%
YoY- -56.31%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Quarter Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 56,787 39,735 48,932 31,326 41,350 30,735 47,924 11.98%
PBT 7,696 6,504 9,120 4,919 7,315 4,842 11,148 -21.90%
Tax -1,901 -1,773 -2,086 -1,333 -1,669 -1,770 -2,423 -14.94%
NP 5,795 4,731 7,034 3,586 5,646 3,072 8,725 -23.89%
-
NP to SH 5,795 4,731 7,034 3,586 5,646 3,072 8,725 -23.89%
-
Tax Rate 24.70% 27.26% 22.87% 27.10% 22.82% 36.56% 21.73% -
Total Cost 50,992 35,004 41,898 27,740 35,704 27,663 39,199 19.18%
-
Net Worth 225,235 219,856 184,631 174,750 177,148 164,110 162,971 24.09%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div 4,459 - 6,807 - 4,516 - 6,705 -23.82%
Div Payout % 76.95% - 96.77% - 80.00% - 76.86% -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 225,235 219,856 184,631 174,750 177,148 164,110 162,971 24.09%
NOSH 222,961 225,285 226,903 224,124 225,840 219,428 223,523 -0.16%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 10.20% 11.91% 14.38% 11.45% 13.65% 10.00% 18.21% -
ROE 2.57% 2.15% 3.81% 2.05% 3.19% 1.87% 5.35% -
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 25.47 17.64 21.57 13.98 18.31 14.01 21.44 12.17%
EPS 2.60 2.10 3.10 1.60 2.50 1.40 3.90 -23.70%
DPS 2.00 0.00 3.00 0.00 2.00 0.00 3.00 -23.70%
NAPS 1.0102 0.9759 0.8137 0.7797 0.7844 0.7479 0.7291 24.30%
Adjusted Per Share Value based on latest NOSH - 224,124
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 10.88 7.61 9.37 6.00 7.92 5.89 9.18 12.00%
EPS 1.11 0.91 1.35 0.69 1.08 0.59 1.67 -23.85%
DPS 0.85 0.00 1.30 0.00 0.87 0.00 1.28 -23.90%
NAPS 0.4315 0.4212 0.3537 0.3348 0.3394 0.3144 0.3122 24.10%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 1.03 1.00 0.95 0.975 1.18 1.17 1.20 -
P/RPS 4.04 5.67 4.41 6.98 6.44 8.35 5.60 -19.57%
P/EPS 39.63 47.62 30.65 60.94 47.20 83.57 30.74 18.47%
EY 2.52 2.10 3.26 1.64 2.12 1.20 3.25 -15.61%
DY 1.94 0.00 3.16 0.00 1.69 0.00 2.50 -15.56%
P/NAPS 1.02 1.02 1.17 1.25 1.50 1.56 1.65 -27.45%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 28/09/12 25/06/12 28/03/12 08/12/11 27/09/11 29/06/11 11/03/11 -
Price 1.00 1.03 0.87 1.00 1.04 1.15 1.16 -
P/RPS 3.93 5.84 4.03 7.15 5.68 8.21 5.41 -19.20%
P/EPS 38.47 49.05 28.06 62.50 41.60 82.14 29.72 18.79%
EY 2.60 2.04 3.56 1.60 2.40 1.22 3.36 -15.72%
DY 2.00 0.00 3.45 0.00 1.92 0.00 2.59 -15.84%
P/NAPS 0.99 1.06 1.07 1.28 1.33 1.54 1.59 -27.10%

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