[GKENT] QoQ TTM Result on 30-Apr-2010 [#1]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
29-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
30-Apr-2010 [#1]
Profit Trend
QoQ- 4.12%
YoY- 82.96%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
TTM Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 165,037 158,363 145,115 136,605 125,069 110,573 106,952 33.42%
PBT 32,434 30,260 27,578 26,922 26,095 22,510 17,243 52.20%
Tax -7,659 -6,967 -6,415 -6,238 -6,229 -4,560 -4,010 53.75%
NP 24,775 23,293 21,163 20,684 19,866 17,950 13,233 51.73%
-
NP to SH 24,775 23,293 21,163 20,684 19,866 17,950 13,230 51.75%
-
Tax Rate 23.61% 23.02% 23.26% 23.17% 23.87% 20.26% 23.26% -
Total Cost 140,262 135,070 123,952 115,921 105,203 92,623 93,719 30.74%
-
Net Worth 162,971 158,494 0 0 149,556 144,768 146,705 7.24%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div 11,306 9,148 9,148 9,113 9,113 7,918 7,918 26.72%
Div Payout % 45.64% 39.28% 43.23% 44.06% 45.88% 44.11% 59.85% -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 162,971 158,494 0 0 149,556 144,768 146,705 7.24%
NOSH 223,523 224,942 230,043 225,230 227,393 225,111 228,300 -1.39%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 15.01% 14.71% 14.58% 15.14% 15.88% 16.23% 12.37% -
ROE 15.20% 14.70% 0.00% 0.00% 13.28% 12.40% 9.02% -
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 73.83 70.40 63.08 60.65 55.00 49.12 46.85 35.30%
EPS 11.08 10.36 9.20 9.18 8.74 7.97 5.80 53.77%
DPS 5.06 4.07 3.98 4.00 4.01 3.52 3.47 28.50%
NAPS 0.7291 0.7046 0.00 0.00 0.6577 0.6431 0.6426 8.75%
Adjusted Per Share Value based on latest NOSH - 225,230
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 29.30 28.11 25.76 24.25 22.20 19.63 18.99 33.41%
EPS 4.40 4.14 3.76 3.67 3.53 3.19 2.35 51.73%
DPS 2.01 1.62 1.62 1.62 1.62 1.41 1.41 26.58%
NAPS 0.2893 0.2814 0.00 0.00 0.2655 0.257 0.2605 7.22%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 1.20 1.24 1.39 1.49 0.88 0.87 0.73 -
P/RPS 1.63 1.76 2.20 2.46 1.60 1.77 1.56 2.96%
P/EPS 10.83 11.97 15.11 16.22 10.07 10.91 12.60 -9.57%
EY 9.24 8.35 6.62 6.16 9.93 9.17 7.94 10.60%
DY 4.22 3.28 2.86 2.68 4.55 4.04 4.75 -7.56%
P/NAPS 1.65 1.76 0.00 0.00 1.34 1.35 1.14 27.86%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 11/03/11 14/12/10 27/09/10 29/06/10 23/03/10 15/12/09 28/09/09 -
Price 1.16 1.19 1.29 1.38 1.04 0.88 0.70 -
P/RPS 1.57 1.69 2.04 2.28 1.89 1.79 1.49 3.53%
P/EPS 10.47 11.49 14.02 15.03 11.90 11.04 12.08 -9.07%
EY 9.56 8.70 7.13 6.65 8.40 9.06 8.28 10.02%
DY 4.36 3.42 3.08 2.90 3.85 4.00 4.95 -8.09%
P/NAPS 1.59 1.69 0.00 0.00 1.58 1.37 1.09 28.53%

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