[GKENT] QoQ TTM Result on 30-Apr-2013 [#1]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
25-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- 3.15%
YoY- 25.58%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
TTM Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 506,299 362,056 347,921 321,763 276,810 203,596 177,200 100.97%
PBT 51,135 41,338 37,678 37,000 35,576 30,099 28,235 48.41%
Tax -14,927 -13,157 -11,994 -10,636 -10,018 -7,967 -7,093 63.99%
NP 36,208 28,181 25,684 26,364 25,558 22,132 21,142 43.00%
-
NP to SH 36,208 28,181 25,684 26,364 25,558 22,132 21,142 43.00%
-
Tax Rate 29.19% 31.83% 31.83% 28.75% 28.16% 26.47% 25.12% -
Total Cost 470,091 333,875 322,237 295,399 251,252 181,464 156,058 108.15%
-
Net Worth 225,530 228,161 222,391 230,604 231,596 225,276 225,235 0.08%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div 16,891 17,942 14,520 14,531 14,531 11,266 11,266 30.89%
Div Payout % 46.65% 63.67% 56.53% 55.12% 56.86% 50.91% 53.29% -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 225,530 228,161 222,391 230,604 231,596 225,276 225,235 0.08%
NOSH 225,530 228,161 222,391 221,480 223,829 228,800 222,961 0.76%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 7.15% 7.78% 7.38% 8.19% 9.23% 10.87% 11.93% -
ROE 16.05% 12.35% 11.55% 11.43% 11.04% 9.82% 9.39% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 224.49 158.68 156.45 145.28 123.67 88.98 79.48 99.43%
EPS 16.05 12.35 11.55 11.90 11.42 9.67 9.48 41.91%
DPS 7.50 7.86 6.53 6.56 6.49 4.92 5.00 30.94%
NAPS 1.00 1.00 1.00 1.0412 1.0347 0.9846 1.0102 -0.67%
Adjusted Per Share Value based on latest NOSH - 221,480
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 89.89 64.28 61.77 57.12 49.14 36.15 31.46 100.97%
EPS 6.43 5.00 4.56 4.68 4.54 3.93 3.75 43.11%
DPS 3.00 3.19 2.58 2.58 2.58 2.00 2.00 30.94%
NAPS 0.4004 0.4051 0.3948 0.4094 0.4112 0.3999 0.3999 0.08%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 1.16 1.06 1.13 0.84 0.92 0.98 1.03 -
P/RPS 0.52 0.67 0.72 0.58 0.74 1.10 1.30 -45.62%
P/EPS 7.23 8.58 9.78 7.06 8.06 10.13 10.86 -23.69%
EY 13.84 11.65 10.22 14.17 12.41 9.87 9.21 31.09%
DY 6.47 7.42 5.78 7.81 7.06 5.02 4.85 21.11%
P/NAPS 1.16 1.06 1.13 0.81 0.89 1.00 1.02 8.92%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 27/03/14 13/12/13 24/09/13 25/06/13 28/03/13 10/12/12 28/09/12 -
Price 1.21 1.17 1.14 0.965 0.845 0.96 1.00 -
P/RPS 0.54 0.74 0.73 0.66 0.68 1.08 1.26 -43.06%
P/EPS 7.54 9.47 9.87 8.11 7.40 9.92 10.55 -20.01%
EY 13.27 10.56 10.13 12.34 13.51 10.08 9.48 25.05%
DY 6.20 6.72 5.73 6.80 7.68 5.13 5.00 15.37%
P/NAPS 1.21 1.17 1.14 0.93 0.82 0.98 0.99 14.27%

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