[GKENT] QoQ TTM Result on 31-Jan-2009 [#4]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
25-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jan-2009 [#4]
Profit Trend
QoQ- 57.69%
YoY- 26.02%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
TTM Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 110,573 106,952 102,274 106,933 104,946 101,054 99,051 7.59%
PBT 22,510 17,243 14,903 14,618 11,242 10,662 13,578 39.94%
Tax -4,560 -4,010 -3,570 -3,410 -4,111 -2,974 -4,579 -0.27%
NP 17,950 13,233 11,333 11,208 7,131 7,688 8,999 58.25%
-
NP to SH 17,950 13,230 11,305 11,193 7,098 7,641 8,940 58.95%
-
Tax Rate 20.26% 23.26% 23.95% 23.33% 36.57% 27.89% 33.72% -
Total Cost 92,623 93,719 90,941 95,725 97,815 93,366 90,052 1.88%
-
Net Worth 144,768 146,705 153,856 157,388 176,562 177,893 0 -
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div 7,918 7,918 7,754 7,754 4,401 4,401 - -
Div Payout % 44.11% 59.85% 68.59% 69.28% 62.01% 57.61% - -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 144,768 146,705 153,856 157,388 176,562 177,893 0 -
NOSH 225,111 228,300 219,888 223,499 226,333 220,083 224,939 0.05%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 16.23% 12.37% 11.08% 10.48% 6.79% 7.61% 9.09% -
ROE 12.40% 9.02% 7.35% 7.11% 4.02% 4.30% 0.00% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 49.12 46.85 46.51 47.84 46.37 45.92 44.03 7.54%
EPS 7.97 5.80 5.14 5.01 3.14 3.47 3.97 58.93%
DPS 3.52 3.47 3.53 3.50 1.94 2.00 0.00 -
NAPS 0.6431 0.6426 0.6997 0.7042 0.7801 0.8083 0.00 -
Adjusted Per Share Value based on latest NOSH - 223,499
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 19.63 18.99 18.16 18.98 18.63 17.94 17.59 7.56%
EPS 3.19 2.35 2.01 1.99 1.26 1.36 1.59 58.87%
DPS 1.41 1.41 1.38 1.38 0.78 0.78 0.00 -
NAPS 0.257 0.2605 0.2731 0.2794 0.3135 0.3158 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 0.87 0.73 0.63 0.50 0.38 0.54 0.51 -
P/RPS 1.77 1.56 1.35 1.05 0.82 1.18 1.16 32.43%
P/EPS 10.91 12.60 12.25 9.98 12.12 15.55 12.83 -10.21%
EY 9.17 7.94 8.16 10.02 8.25 6.43 7.79 11.45%
DY 4.04 4.75 5.60 7.00 5.12 3.70 0.00 -
P/NAPS 1.35 1.14 0.90 0.71 0.49 0.67 0.00 -
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 15/12/09 28/09/09 24/06/09 25/03/09 10/12/08 03/09/08 25/06/08 -
Price 0.88 0.70 0.70 0.54 0.36 0.54 0.47 -
P/RPS 1.79 1.49 1.50 1.13 0.78 1.18 1.07 40.79%
P/EPS 11.04 12.08 13.62 10.78 11.48 15.55 11.83 -4.49%
EY 9.06 8.28 7.34 9.27 8.71 6.43 8.46 4.66%
DY 4.00 4.95 5.04 6.48 5.40 3.70 0.00 -
P/NAPS 1.37 1.09 1.00 0.77 0.46 0.67 0.00 -

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