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

	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	CAGR
TTM Result
Revenue	587,330	616,990	633,219	628,222	605,423	598,965	675,408	-8.91%
YoY %	-4.81%	-2.56%	0.80%	3.77%	1.08%	-11.32%	-	-
Horiz. %	86.96%	91.35%	93.75%	93.01%	89.64%	88.68%	100.00%	-
PBT	160,983	160,330	152,780	145,641	138,994	134,098	104,008	33.91%
YoY %	0.41%	4.94%	4.90%	4.78%	3.65%	28.93%	-	-
Horiz. %	154.78%	154.15%	146.89%	140.03%	133.64%	128.93%	100.00%	-
Tax	-33,511	-35,897	-38,083	-35,880	-34,095	-32,819	-25,086	21.35%
YoY %	6.65%	5.74%	-6.14%	-5.24%	-3.89%	-30.83%	-	-
Horiz. %	133.58%	143.10%	151.81%	143.03%	135.91%	130.83%	100.00%	-
NP	127,472	124,433	114,697	109,761	104,899	101,279	78,922	37.78%
YoY %	2.44%	8.49%	4.50%	4.63%	3.57%	28.33%	-	-
Horiz. %	161.52%	157.67%	145.33%	139.08%	132.91%	128.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	127,472	124,433	114,697	109,761	104,899	101,279	78,922	37.78%
YoY %	2.44%	8.49%	4.50%	4.63%	3.57%	28.33%	-	-
Horiz. %	161.52%	157.67%	145.33%	139.08%	132.91%	128.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.82%	22.39%	24.93%	24.64%	24.53%	24.47%	24.12%	-
YoY %	-7.01%	-10.19%	1.18%	0.45%	0.25%	1.45%	-	-
Horiz. %	86.32%	92.83%	103.36%	102.16%	101.70%	101.45%	100.00%	-
Total Cost	459,858	492,557	518,522	518,461	500,524	497,686	596,486	-15.96%
YoY %	-6.64%	-5.01%	0.01%	3.58%	0.57%	-16.56%	-	-
Horiz. %	77.09%	82.58%	86.93%	86.92%	83.91%	83.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	468,414	475,793	437,772	424,326	417,608	266,689	0	-
YoY %	-1.55%	8.69%	3.17%	1.61%	56.59%	0.00%	-	-
Horiz. %	175.64%	178.41%	164.15%	159.11%	156.59%	100.00%	-	-

	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	CAGR
Dividend
Div	53,526	53,526	44,138	40,410	37,501	37,501	29,265	49.72%
YoY %	0.00%	21.27%	9.23%	7.76%	0.00%	28.14%	-	-
Horiz. %	182.90%	182.90%	150.82%	138.08%	128.14%	128.14%	100.00%	-
Div Payout %	41.99%	43.02%	38.48%	36.82%	35.75%	37.03%	37.08%	-
YoY %	-2.39%	11.80%	4.51%	2.99%	-3.46%	-0.13%	-	-
Horiz. %	113.24%	116.02%	103.78%	99.30%	96.41%	99.87%	100.00%	-

	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	CAGR
Equity
Net Worth	468,414	475,793	437,772	424,326	417,608	266,689	0	-
YoY %	-1.55%	8.69%	3.17%	1.61%	56.59%	0.00%	-	-
Horiz. %	175.64%	178.41%	164.15%	159.11%	156.59%	100.00%	-	-
NOSH	563,269	563,269	563,269	563,888	375,513	375,513	376,857	30.82%
YoY %	0.00%	0.00%	-0.11%	50.16%	0.00%	-0.36%	-	-
Horiz. %	149.46%	149.46%	149.46%	149.63%	99.64%	99.64%	100.00%	-

	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	CAGR
Ratio Analysis
NP Margin	21.70%	20.17%	18.11%	17.47%	17.33%	16.91%	11.69%	-
YoY %	7.59%	11.37%	3.66%	0.81%	2.48%	44.65%	-	-
Horiz. %	185.63%	172.54%	154.92%	149.44%	148.25%	144.65%	100.00%	-
ROE	27.21%	26.15%	26.20%	25.87%	25.12%	37.98%	0.00%	-
YoY %	4.05%	-0.19%	1.28%	2.99%	-33.86%	0.00%	-	-
Horiz. %	71.64%	68.85%	68.98%	68.11%	66.14%	100.00%	-	-

	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	CAGR
Per Share
RPS	104.27	109.54	112.42	111.41	161.23	159.51	179.22	-30.37%
YoY %	-4.81%	-2.56%	0.91%	-30.90%	1.08%	-11.00%	-	-
Horiz. %	58.18%	61.12%	62.73%	62.16%	89.96%	89.00%	100.00%	-
EPS	22.63	22.09	20.36	19.47	27.93	26.97	20.94	5.32%
YoY %	2.44%	8.50%	4.57%	-30.29%	3.56%	28.80%	-	-
Horiz. %	108.07%	105.49%	97.23%	92.98%	133.38%	128.80%	100.00%	-
DPS	9.50	9.50	7.84	7.17	10.00	9.99	7.77	14.38%
YoY %	0.00%	21.17%	9.34%	-28.30%	0.10%	28.57%	-	-
Horiz. %	122.27%	122.27%	100.90%	92.28%	128.70%	128.57%	100.00%	-
NAPS	0.8316	0.8447	0.7772	0.7525	1.1121	0.7102	0.00	-
YoY %	-1.55%	8.69%	3.28%	-32.34%	56.59%	0.00%	-	-
Horiz. %	117.09%	118.94%	109.43%	105.96%	156.59%	100.00%	-	-

	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	CAGR
Adjusted Per Share Value based on latest NOSH - 563,888
RPS	104.27	109.54	112.42	111.53	107.48	106.34	119.91	-8.91%
YoY %	-4.81%	-2.56%	0.80%	3.77%	1.07%	-11.32%	-	-
Horiz. %	86.96%	91.35%	93.75%	93.01%	89.63%	88.68%	100.00%	-
EPS	22.63	22.09	20.36	19.49	18.62	17.98	14.01	37.78%
YoY %	2.44%	8.50%	4.46%	4.67%	3.56%	28.34%	-	-
Horiz. %	161.53%	157.67%	145.32%	139.11%	132.91%	128.34%	100.00%	-
DPS	9.50	9.50	7.84	7.17	6.66	6.66	5.20	49.60%
YoY %	0.00%	21.17%	9.34%	7.66%	0.00%	28.08%	-	-
Horiz. %	182.69%	182.69%	150.77%	137.88%	128.08%	128.08%	100.00%	-
NAPS	0.8316	0.8447	0.7772	0.7533	0.7414	0.4735	0.00	-
YoY %	-1.55%	8.69%	3.17%	1.61%	56.58%	0.00%	-	-
Horiz. %	175.63%	178.39%	164.14%	159.09%	156.58%	100.00%	-	-

	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	8.60%	21.18%	-25.39%	43.49%	41.58%	37.68%	-	-
Horiz. %	274.64%	252.90%	208.70%	279.71%	194.93%	137.68%	100.00%	-
P/EPS	17.45	17.29	15.91	22.09	15.50	11.23	11.84	29.59%
YoY %	0.93%	8.67%	-27.98%	42.52%	38.02%	-5.15%	-	-
Horiz. %	147.38%	146.03%	134.38%	186.57%	130.91%	94.85%	100.00%	-
EY	5.73	5.78	6.28	4.53	6.45	8.90	8.44	-22.80%
YoY %	-0.87%	-7.96%	38.63%	-29.77%	-27.53%	5.45%	-	-
Horiz. %	67.89%	68.48%	74.41%	53.67%	76.42%	105.45%	100.00%	-
DY	2.41	2.49	2.42	1.67	2.31	3.30	3.13	-16.03%
YoY %	-3.21%	2.89%	44.91%	-27.71%	-30.00%	5.43%	-	-
Horiz. %	77.00%	79.55%	77.32%	53.35%	73.80%	105.43%	100.00%	-
P/NAPS	4.75	4.52	4.17	5.71	3.89	4.27	0.00	-
YoY %	5.09%	8.39%	-26.97%	46.79%	-8.90%	0.00%	-	-
Horiz. %	111.24%	105.85%	97.66%	133.72%	91.10%	100.00%	-	-

	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-62.53%	30.79%	10.22%	12.30%	20.20%	30.13%	-	-
Horiz. %	94.87%	253.21%	193.59%	175.64%	156.41%	130.13%	100.00%	-
P/EPS	6.80	19.60	16.65	15.67	14.10	11.98	13.37	-36.36%
YoY %	-65.31%	17.72%	6.25%	11.13%	17.70%	-10.40%	-	-
Horiz. %	50.86%	146.60%	124.53%	117.20%	105.46%	89.60%	100.00%	-
EY	14.70	5.10	6.01	6.38	7.09	8.35	7.48	57.08%
YoY %	188.24%	-15.14%	-5.80%	-10.01%	-15.09%	11.63%	-	-
Horiz. %	196.52%	68.18%	80.35%	85.29%	94.79%	111.63%	100.00%	-
DY	6.17	2.19	2.31	2.35	2.54	3.09	2.77	70.80%
YoY %	181.74%	-5.19%	-1.70%	-7.48%	-17.80%	11.55%	-	-
Horiz. %	222.74%	79.06%	83.39%	84.84%	91.70%	111.55%	100.00%	-
P/NAPS	1.85	5.13	4.36	4.05	3.54	4.55	0.00	-
YoY %	-63.94%	17.66%	7.65%	14.41%	-22.20%	0.00%	-	-
Horiz. %	40.66%	112.75%	95.82%	89.01%	77.80%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos