[GKENT] QoQ TTM Result on 31-Jul-2008 [#2]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
03-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jul-2008 [#2]
Profit Trend
QoQ- -14.53%
YoY- -20.9%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
TTM Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 102,274 106,933 104,946 101,054 99,051 89,832 92,455 6.96%
PBT 14,903 14,618 11,242 10,662 13,578 13,051 13,514 6.74%
Tax -3,570 -3,410 -4,111 -2,974 -4,579 -4,079 -3,333 4.69%
NP 11,333 11,208 7,131 7,688 8,999 8,972 10,181 7.41%
-
NP to SH 11,305 11,193 7,098 7,641 8,940 8,882 10,084 7.92%
-
Tax Rate 23.95% 23.33% 36.57% 27.89% 33.72% 31.25% 24.66% -
Total Cost 90,941 95,725 97,815 93,366 90,052 80,860 82,274 6.91%
-
Net Worth 153,856 157,388 176,562 177,893 0 172,673 182,495 -10.76%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div 7,754 7,754 4,401 4,401 - - - -
Div Payout % 68.59% 69.28% 62.01% 57.61% - - - -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 153,856 157,388 176,562 177,893 0 172,673 182,495 -10.76%
NOSH 219,888 223,499 226,333 220,083 224,939 223,207 237,624 -5.04%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin 11.08% 10.48% 6.79% 7.61% 9.09% 9.99% 11.01% -
ROE 7.35% 7.11% 4.02% 4.30% 0.00% 5.14% 5.53% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 46.51 47.84 46.37 45.92 44.03 40.25 38.91 12.64%
EPS 5.14 5.01 3.14 3.47 3.97 3.98 4.24 13.70%
DPS 3.53 3.50 1.94 2.00 0.00 0.00 0.00 -
NAPS 0.6997 0.7042 0.7801 0.8083 0.00 0.7736 0.768 -6.02%
Adjusted Per Share Value based on latest NOSH - 220,083
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 18.16 18.98 18.63 17.94 17.59 15.95 16.41 6.99%
EPS 2.01 1.99 1.26 1.36 1.59 1.58 1.79 8.04%
DPS 1.38 1.38 0.78 0.78 0.00 0.00 0.00 -
NAPS 0.2731 0.2794 0.3135 0.3158 0.00 0.3066 0.324 -10.77%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 0.63 0.50 0.38 0.54 0.51 0.52 0.57 -
P/RPS 1.35 1.05 0.82 1.18 1.16 1.29 1.46 -5.09%
P/EPS 12.25 9.98 12.12 15.55 12.83 13.07 13.43 -5.95%
EY 8.16 10.02 8.25 6.43 7.79 7.65 7.45 6.26%
DY 5.60 7.00 5.12 3.70 0.00 0.00 0.00 -
P/NAPS 0.90 0.71 0.49 0.67 0.00 0.67 0.74 13.95%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 24/06/09 25/03/09 10/12/08 03/09/08 25/06/08 25/03/08 18/12/07 -
Price 0.70 0.54 0.36 0.54 0.47 0.52 0.54 -
P/RPS 1.50 1.13 0.78 1.18 1.07 1.29 1.39 5.21%
P/EPS 13.62 10.78 11.48 15.55 11.83 13.07 12.72 4.66%
EY 7.34 9.27 8.71 6.43 8.46 7.65 7.86 -4.46%
DY 5.04 6.48 5.40 3.70 0.00 0.00 0.00 -
P/NAPS 1.00 0.77 0.46 0.67 0.00 0.67 0.70 26.87%

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