[GKENT] QoQ TTM Result on 31-Jul-2016 [#2]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
27-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
31-Jul-2016 [#2]
Profit Trend
QoQ- 21.81%
YoY- 98.62%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
TTM Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 605,423 598,965 675,408 650,252 600,145 536,207 387,848 34.60%
PBT 138,994 134,098 104,008 91,161 77,816 70,699 55,572 84.36%
Tax -34,095 -32,819 -25,086 -23,909 -22,604 -20,625 -16,868 59.93%
NP 104,899 101,279 78,922 67,252 55,212 50,074 38,704 94.50%
-
NP to SH 104,899 101,279 78,922 67,252 55,212 50,074 38,704 94.50%
-
Tax Rate 24.53% 24.47% 24.12% 26.23% 29.05% 29.17% 30.35% -
Total Cost 500,524 497,686 596,486 583,000 544,933 486,133 349,144 27.16%
-
Net Worth 417,608 266,689 0 0 300,140 258,194 301,800 24.19%
Dividend
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Div 37,501 37,501 29,265 26,255 21,118 21,118 16,785 70.98%
Div Payout % 35.75% 37.03% 37.08% 39.04% 38.25% 42.18% 43.37% -
Equity
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 417,608 266,689 0 0 300,140 258,194 301,800 24.19%
NOSH 375,513 375,513 376,857 372,963 300,140 301,136 301,800 15.69%
Ratio Analysis
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin 17.33% 16.91% 11.69% 10.34% 9.20% 9.34% 9.98% -
ROE 25.12% 37.98% 0.00% 0.00% 18.40% 19.39% 12.82% -
Per Share
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 161.23 159.51 179.22 174.35 199.96 178.06 128.51 16.34%
EPS 27.93 26.97 20.94 18.03 18.40 16.63 12.82 68.13%
DPS 10.00 9.99 7.77 7.04 7.00 7.00 5.56 47.94%
NAPS 1.1121 0.7102 0.00 0.00 1.00 0.8574 1.00 7.34%
Adjusted Per Share Value based on latest NOSH - 372,963
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 107.48 106.34 119.91 115.44 106.55 95.20 68.86 34.59%
EPS 18.62 17.98 14.01 11.94 9.80 8.89 6.87 94.51%
DPS 6.66 6.66 5.20 4.66 3.75 3.75 2.98 71.02%
NAPS 0.7414 0.4735 0.00 0.00 0.5329 0.4584 0.5358 24.19%
Price Multiplier on Financial Quarter End Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 -
Price 4.33 3.03 2.48 2.00 1.71 1.59 1.64 -
P/RPS 2.69 1.90 1.38 1.15 0.86 0.89 1.28 64.14%
P/EPS 15.50 11.23 11.84 11.09 9.30 9.56 12.79 13.68%
EY 6.45 8.90 8.44 9.02 10.76 10.46 7.82 -12.06%
DY 2.31 3.30 3.13 3.52 4.09 4.40 3.39 -22.58%
P/NAPS 3.89 4.27 0.00 0.00 1.71 1.85 1.64 77.95%
Price Multiplier on Announcement Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 22/06/17 20/03/17 05/12/16 27/09/16 29/06/16 29/03/16 14/12/15 -
Price 3.94 3.23 2.80 2.51 1.85 1.80 1.64 -
P/RPS 2.44 2.03 1.56 1.44 0.93 1.01 1.28 53.80%
P/EPS 14.10 11.98 13.37 13.92 10.06 10.82 12.79 6.72%
EY 7.09 8.35 7.48 7.18 9.94 9.24 7.82 -6.33%
DY 2.54 3.09 2.77 2.80 3.78 3.89 3.39 -17.52%
P/NAPS 3.54 4.55 0.00 0.00 1.85 2.10 1.64 67.10%

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