[GKENT] QoQ Quarter Result on 31-Oct-2014 [#3]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
15-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Oct-2014 [#3]
Profit Trend
QoQ- 18.55%
YoY- 2.19%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Quarter Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 114,661 59,026 117,225 96,031 75,039 64,863 266,809 -43.14%
PBT 13,033 13,168 12,662 10,484 8,481 8,705 24,390 -34.22%
Tax -4,560 -3,299 -4,372 -3,256 -2,384 -2,232 -5,907 -15.88%
NP 8,473 9,869 8,290 7,228 6,097 6,473 18,483 -40.63%
-
NP to SH 8,473 9,869 8,290 7,228 6,097 6,473 18,483 -40.63%
-
Tax Rate 34.99% 25.05% 34.53% 31.06% 28.11% 25.64% 24.22% -
Total Cost 106,188 49,157 108,935 88,803 68,942 58,390 248,326 -43.32%
-
Net Worth 302,637 294,365 282,532 279,362 281,955 246,576 225,530 21.72%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div 6,052 - 6,206 3,613 6,097 - 9,021 -23.42%
Div Payout % 71.43% - 74.86% 50.00% 100.00% - 48.81% -
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 302,637 294,365 282,532 279,362 281,955 246,576 225,530 21.72%
NOSH 302,607 299,060 295,535 301,166 304,850 223,206 225,530 21.71%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 7.39% 16.72% 7.07% 7.53% 8.13% 9.98% 6.93% -
ROE 2.80% 3.35% 2.93% 2.59% 2.16% 2.63% 8.20% -
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 37.89 19.74 39.67 31.89 24.62 29.06 118.30 -53.28%
EPS 2.80 3.30 2.80 2.40 2.00 2.90 6.20 -41.22%
DPS 2.00 0.00 2.10 1.20 2.00 0.00 4.00 -37.08%
NAPS 1.0001 0.9843 0.956 0.9276 0.9249 1.1047 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 301,166
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 20.36 10.48 20.81 17.05 13.32 11.52 47.37 -43.13%
EPS 1.50 1.75 1.47 1.28 1.08 1.15 3.28 -40.72%
DPS 1.07 0.00 1.10 0.64 1.08 0.00 1.60 -23.58%
NAPS 0.5373 0.5226 0.5016 0.496 0.5006 0.4378 0.4004 21.72%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 1.51 1.21 1.22 1.45 1.84 1.69 1.16 -
P/RPS 3.99 6.13 3.08 4.55 7.48 5.82 0.98 155.63%
P/EPS 53.93 36.67 43.49 60.42 92.00 58.28 14.15 144.59%
EY 1.85 2.73 2.30 1.66 1.09 1.72 7.06 -59.15%
DY 1.32 0.00 1.72 0.83 1.09 0.00 3.45 -47.38%
P/NAPS 1.51 1.23 1.28 1.56 1.99 1.53 1.16 19.27%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 29/09/15 30/06/15 26/03/15 15/12/14 17/09/14 30/06/14 27/03/14 -
Price 1.54 1.28 1.27 1.10 1.59 1.71 1.21 -
P/RPS 4.06 6.49 3.20 3.45 6.46 5.88 1.02 151.79%
P/EPS 55.00 38.79 45.28 45.83 79.50 58.97 14.76 140.93%
EY 1.82 2.58 2.21 2.18 1.26 1.70 6.77 -58.44%
DY 1.30 0.00 1.65 1.09 1.26 0.00 3.31 -46.46%
P/NAPS 1.54 1.30 1.33 1.19 1.72 1.55 1.21 17.49%

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