[GKENT] QoQ TTM Result on 30-Apr-2004 [#1]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
28-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- 52.1%
YoY- 321.99%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
TTM Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 108,504 98,585 96,305 101,258 105,443 116,492 120,779 -6.86%
PBT 14,801 12,984 16,215 12,011 8,826 5,384 -1,053 -
Tax -4,655 -3,177 -3,281 -2,301 -2,442 -1,980 -1,892 81.75%
NP 10,146 9,807 12,934 9,710 6,384 3,404 -2,945 -
-
NP to SH 10,146 9,807 12,934 9,710 6,384 3,404 -2,945 -
-
Tax Rate 31.45% 24.47% 20.23% 19.16% 27.67% 36.78% - -
Total Cost 98,358 88,778 83,371 91,548 99,059 113,088 123,724 -14.12%
-
Net Worth 99,507 95,579 92,501 89,059 59,724 50,003 9,935 361.41%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 99,507 95,579 92,501 89,059 59,724 50,003 9,935 361.41%
NOSH 158,830 158,402 158,719 158,723 109,707 93,012 83,918 52.71%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 9.35% 9.95% 13.43% 9.59% 6.05% 2.92% -2.44% -
ROE 10.20% 10.26% 13.98% 10.90% 10.69% 6.81% -29.64% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 68.31 62.24 60.68 63.80 96.11 125.24 143.92 -39.01%
EPS 6.39 6.19 8.15 6.12 5.82 3.66 -3.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6265 0.6034 0.5828 0.5611 0.5444 0.5376 0.1184 202.12%
Adjusted Per Share Value based on latest NOSH - 158,723
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 19.26 17.50 17.10 17.98 18.72 20.68 21.44 -6.86%
EPS 1.80 1.74 2.30 1.72 1.13 0.60 -0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1767 0.1697 0.1642 0.1581 0.106 0.0888 0.0176 362.14%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 0.82 0.72 0.79 0.80 1.15 1.52 0.47 -
P/RPS 1.20 1.16 1.30 1.25 1.20 1.21 0.33 135.54%
P/EPS 12.84 11.63 9.69 13.08 19.76 41.53 -13.39 -
EY 7.79 8.60 10.32 7.65 5.06 2.41 -7.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.19 1.36 1.43 2.11 2.83 3.97 -52.08%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 23/03/05 09/12/04 30/09/04 28/06/04 30/03/04 29/12/03 17/09/03 -
Price 0.77 0.81 0.75 0.80 0.90 1.19 0.50 -
P/RPS 1.13 1.30 1.24 1.25 0.94 0.95 0.35 117.66%
P/EPS 12.05 13.08 9.20 13.08 15.47 32.52 -14.25 -
EY 8.30 7.64 10.87 7.65 6.47 3.08 -7.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.34 1.29 1.43 1.65 2.21 4.22 -55.87%

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