[GKENT] QoQ TTM Result on 30-Apr-2009 [#1]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
24-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
30-Apr-2009 [#1]
Profit Trend
QoQ- 1.0%
YoY- 26.45%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
TTM Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 125,069 110,573 106,952 102,274 106,933 104,946 101,054 15.22%
PBT 26,095 22,510 17,243 14,903 14,618 11,242 10,662 81.31%
Tax -6,229 -4,560 -4,010 -3,570 -3,410 -4,111 -2,974 63.48%
NP 19,866 17,950 13,233 11,333 11,208 7,131 7,688 87.98%
-
NP to SH 19,866 17,950 13,230 11,305 11,193 7,098 7,641 88.74%
-
Tax Rate 23.87% 20.26% 23.26% 23.95% 23.33% 36.57% 27.89% -
Total Cost 105,203 92,623 93,719 90,941 95,725 97,815 93,366 8.25%
-
Net Worth 149,556 144,768 146,705 153,856 157,388 176,562 177,893 -10.89%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div 9,113 7,918 7,918 7,754 7,754 4,401 4,401 62.24%
Div Payout % 45.88% 44.11% 59.85% 68.59% 69.28% 62.01% 57.61% -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 149,556 144,768 146,705 153,856 157,388 176,562 177,893 -10.89%
NOSH 227,393 225,111 228,300 219,888 223,499 226,333 220,083 2.19%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 15.88% 16.23% 12.37% 11.08% 10.48% 6.79% 7.61% -
ROE 13.28% 12.40% 9.02% 7.35% 7.11% 4.02% 4.30% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 55.00 49.12 46.85 46.51 47.84 46.37 45.92 12.74%
EPS 8.74 7.97 5.80 5.14 5.01 3.14 3.47 84.80%
DPS 4.01 3.52 3.47 3.53 3.50 1.94 2.00 58.80%
NAPS 0.6577 0.6431 0.6426 0.6997 0.7042 0.7801 0.8083 -12.81%
Adjusted Per Share Value based on latest NOSH - 219,888
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 22.20 19.63 18.99 18.16 18.98 18.63 17.94 15.21%
EPS 3.53 3.19 2.35 2.01 1.99 1.26 1.36 88.53%
DPS 1.62 1.41 1.41 1.38 1.38 0.78 0.78 62.56%
NAPS 0.2655 0.257 0.2605 0.2731 0.2794 0.3135 0.3158 -10.89%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 0.88 0.87 0.73 0.63 0.50 0.38 0.54 -
P/RPS 1.60 1.77 1.56 1.35 1.05 0.82 1.18 22.43%
P/EPS 10.07 10.91 12.60 12.25 9.98 12.12 15.55 -25.08%
EY 9.93 9.17 7.94 8.16 10.02 8.25 6.43 33.50%
DY 4.55 4.04 4.75 5.60 7.00 5.12 3.70 14.73%
P/NAPS 1.34 1.35 1.14 0.90 0.71 0.49 0.67 58.53%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 23/03/10 15/12/09 28/09/09 24/06/09 25/03/09 10/12/08 03/09/08 -
Price 1.04 0.88 0.70 0.70 0.54 0.36 0.54 -
P/RPS 1.89 1.79 1.49 1.50 1.13 0.78 1.18 36.77%
P/EPS 11.90 11.04 12.08 13.62 10.78 11.48 15.55 -16.29%
EY 8.40 9.06 8.28 7.34 9.27 8.71 6.43 19.44%
DY 3.85 4.00 4.95 5.04 6.48 5.40 3.70 2.67%
P/NAPS 1.58 1.37 1.09 1.00 0.77 0.46 0.67 76.89%

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