[GKENT] QoQ TTM Result on 30-Apr-2018 [#1]

Announcement Date
12-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2019
Quarter
30-Apr-2018 [#1]
Profit Trend
QoQ- 2.44%
YoY- 21.52%
View:
Show?
TTM Result
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Revenue 430,748 489,157 512,696 587,330 616,990 633,219 628,222 -22.18%
PBT 126,407 155,829 157,834 160,983 160,330 152,780 145,641 -8.98%
Tax -41,489 -37,276 -31,157 -33,511 -35,897 -38,083 -35,880 10.13%
NP 84,918 118,553 126,677 127,472 124,433 114,697 109,761 -15.68%
-
NP to SH 84,918 118,553 126,677 127,472 124,433 114,697 109,761 -15.68%
-
Tax Rate 32.82% 23.92% 19.74% 20.82% 22.39% 24.93% 24.64% -
Total Cost 345,830 370,604 386,019 459,858 492,557 518,522 518,461 -23.60%
-
Net Worth 500,044 497,276 490,244 468,414 475,793 437,772 424,326 11.53%
Dividend
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Div 39,112 47,825 50,666 53,526 53,526 44,138 40,410 -2.14%
Div Payout % 46.06% 40.34% 40.00% 41.99% 43.02% 38.48% 36.82% -
Equity
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Net Worth 500,044 497,276 490,244 468,414 475,793 437,772 424,326 11.53%
NOSH 563,269 563,269 563,269 563,269 563,269 563,269 563,888 -0.07%
Ratio Analysis
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
NP Margin 19.71% 24.24% 24.71% 21.70% 20.17% 18.11% 17.47% -
ROE 16.98% 23.84% 25.84% 27.21% 26.15% 26.20% 25.87% -
Per Share
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 77.51 87.09 91.25 104.27 109.54 112.42 111.41 -21.43%
EPS 15.28 21.11 22.55 22.63 22.09 20.36 19.47 -14.88%
DPS 7.00 8.50 9.00 9.50 9.50 7.84 7.17 -1.58%
NAPS 0.8998 0.8854 0.8725 0.8316 0.8447 0.7772 0.7525 12.62%
Adjusted Per Share Value based on latest NOSH - 563,269
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 76.47 86.84 91.02 104.27 109.54 112.42 111.53 -22.19%
EPS 15.08 21.05 22.49 22.63 22.09 20.36 19.49 -15.68%
DPS 6.94 8.49 9.00 9.50 9.50 7.84 7.17 -2.14%
NAPS 0.8878 0.8828 0.8704 0.8316 0.8447 0.7772 0.7533 11.54%
Price Multiplier on Financial Quarter End Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 -
Price 1.08 1.09 1.43 3.95 3.82 3.24 4.30 -
P/RPS 1.39 1.25 1.57 3.79 3.49 2.88 3.86 -49.29%
P/EPS 7.07 5.16 6.34 17.45 17.29 15.91 22.09 -53.11%
EY 14.15 19.37 15.77 5.73 5.78 6.28 4.53 113.24%
DY 6.48 7.80 6.29 2.41 2.49 2.42 1.67 146.32%
P/NAPS 1.20 1.23 1.64 4.75 4.52 4.17 5.71 -64.55%
Price Multiplier on Announcement Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 25/03/19 19/12/18 26/09/18 12/06/18 19/03/18 05/12/17 28/09/17 -
Price 1.09 0.83 1.37 1.54 4.33 3.39 3.05 -
P/RPS 1.41 0.95 1.50 1.48 3.95 3.02 2.74 -35.70%
P/EPS 7.13 3.93 6.08 6.80 19.60 16.65 15.67 -40.75%
EY 14.02 25.43 16.46 14.70 5.10 6.01 6.38 68.78%
DY 6.42 10.24 6.57 6.17 2.19 2.31 2.35 95.06%
P/NAPS 1.21 0.94 1.57 1.85 5.13 4.36 4.05 -55.21%

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