[GKENT] QoQ TTM Result on 31-Jul-2017 [#2]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
28-Sep-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
31-Jul-2017 [#2]
Profit Trend
QoQ- 4.63%
YoY- 63.21%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
TTM Result
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 587,330 616,990 633,219 628,222 605,423 598,965 675,408 -8.91%
PBT 160,983 160,330 152,780 145,641 138,994 134,098 104,008 33.91%
Tax -33,511 -35,897 -38,083 -35,880 -34,095 -32,819 -25,086 21.35%
NP 127,472 124,433 114,697 109,761 104,899 101,279 78,922 37.78%
-
NP to SH 127,472 124,433 114,697 109,761 104,899 101,279 78,922 37.78%
-
Tax Rate 20.82% 22.39% 24.93% 24.64% 24.53% 24.47% 24.12% -
Total Cost 459,858 492,557 518,522 518,461 500,524 497,686 596,486 -15.96%
-
Net Worth 468,414 475,793 437,772 424,326 417,608 266,689 0 -
Dividend
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Div 53,526 53,526 44,138 40,410 37,501 37,501 29,265 49.72%
Div Payout % 41.99% 43.02% 38.48% 36.82% 35.75% 37.03% 37.08% -
Equity
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Net Worth 468,414 475,793 437,772 424,326 417,608 266,689 0 -
NOSH 563,269 563,269 563,269 563,888 375,513 375,513 376,857 30.82%
Ratio Analysis
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
NP Margin 21.70% 20.17% 18.11% 17.47% 17.33% 16.91% 11.69% -
ROE 27.21% 26.15% 26.20% 25.87% 25.12% 37.98% 0.00% -
Per Share
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 104.27 109.54 112.42 111.41 161.23 159.51 179.22 -30.37%
EPS 22.63 22.09 20.36 19.47 27.93 26.97 20.94 5.32%
DPS 9.50 9.50 7.84 7.17 10.00 9.99 7.77 14.38%
NAPS 0.8316 0.8447 0.7772 0.7525 1.1121 0.7102 0.00 -
Adjusted Per Share Value based on latest NOSH - 563,888
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 104.27 109.54 112.42 111.53 107.48 106.34 119.91 -8.91%
EPS 22.63 22.09 20.36 19.49 18.62 17.98 14.01 37.78%
DPS 9.50 9.50 7.84 7.17 6.66 6.66 5.20 49.60%
NAPS 0.8316 0.8447 0.7772 0.7533 0.7414 0.4735 0.00 -
Price Multiplier on Financial Quarter End Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 3.95 3.82 3.24 4.30 4.33 3.03 2.48 -
P/RPS 3.79 3.49 2.88 3.86 2.69 1.90 1.38 96.47%
P/EPS 17.45 17.29 15.91 22.09 15.50 11.23 11.84 29.59%
EY 5.73 5.78 6.28 4.53 6.45 8.90 8.44 -22.80%
DY 2.41 2.49 2.42 1.67 2.31 3.30 3.13 -16.03%
P/NAPS 4.75 4.52 4.17 5.71 3.89 4.27 0.00 -
Price Multiplier on Announcement Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 12/06/18 19/03/18 05/12/17 28/09/17 22/06/17 20/03/17 05/12/16 -
Price 1.54 4.33 3.39 3.05 3.94 3.23 2.80 -
P/RPS 1.48 3.95 3.02 2.74 2.44 2.03 1.56 -3.45%
P/EPS 6.80 19.60 16.65 15.67 14.10 11.98 13.37 -36.36%
EY 14.70 5.10 6.01 6.38 7.09 8.35 7.48 57.08%
DY 6.17 2.19 2.31 2.35 2.54 3.09 2.77 70.80%
P/NAPS 1.85 5.13 4.36 4.05 3.54 4.55 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