[GKENT] QoQ TTM Result on 31-Jul-2019 [#2]

	31/03/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	CAGR
TTM Result
Revenue	253,033	335,812	367,917	398,553	413,765	430,748	489,157	-37.20%
YoY %	-24.65%	-8.73%	-7.69%	-3.68%	-3.94%	-11.94%	-	-
Horiz. %	51.73%	68.65%	75.21%	81.48%	84.59%	88.06%	100.00%	-
PBT	38,748	56,676	82,467	104,508	118,634	126,407	155,829	-62.56%
YoY %	-31.63%	-31.27%	-21.09%	-11.91%	-6.15%	-18.88%	-	-
Horiz. %	24.87%	36.37%	52.92%	67.07%	76.13%	81.12%	100.00%	-
Tax	-10,679	-15,088	-29,400	-41,144	-41,744	-41,489	-37,276	-58.62%
YoY %	29.22%	48.68%	28.54%	1.44%	-0.61%	-11.30%	-	-
Horiz. %	28.65%	40.48%	78.87%	110.38%	111.99%	111.30%	100.00%	-
NP	28,069	41,588	53,067	63,364	76,890	84,918	118,553	-63.83%
YoY %	-32.51%	-21.63%	-16.25%	-17.59%	-9.45%	-28.37%	-	-
Horiz. %	23.68%	35.08%	44.76%	53.45%	64.86%	71.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,069	41,588	53,067	63,364	76,890	84,918	118,553	-63.83%
YoY %	-32.51%	-21.63%	-16.25%	-17.59%	-9.45%	-28.37%	-	-
Horiz. %	23.68%	35.08%	44.76%	53.45%	64.86%	71.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.56%	26.62%	35.65%	39.37%	35.19%	32.82%	23.92%	-
YoY %	3.53%	-25.33%	-9.45%	11.88%	7.22%	37.21%	-	-
Horiz. %	115.22%	111.29%	149.04%	164.59%	147.12%	137.21%	100.00%	-
Total Cost	224,964	294,224	314,850	335,189	336,875	345,830	370,604	-29.70%
YoY %	-23.54%	-6.55%	-6.07%	-0.50%	-2.59%	-6.68%	-	-
Horiz. %	60.70%	79.39%	84.96%	90.44%	90.90%	93.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	484,499	497,239	494,203	491,488	480,430	500,044	497,276	-1.82%
YoY %	-2.56%	0.61%	0.55%	2.30%	-3.92%	0.56%	-	-
Horiz. %	97.43%	99.99%	99.38%	98.84%	96.61%	100.56%	100.00%	-

	31/03/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	CAGR
Dividend
Div	13,463	13,463	32,914	35,954	39,112	39,112	47,825	-59.13%
YoY %	0.00%	-59.10%	-8.46%	-8.07%	0.00%	-18.22%	-	-
Horiz. %	28.15%	28.15%	68.82%	75.18%	81.78%	81.78%	100.00%	-
Div Payout %	47.97%	32.37%	62.02%	56.74%	50.87%	46.06%	40.34%	-
YoY %	48.19%	-47.81%	9.31%	11.54%	10.44%	14.18%	-	-
Horiz. %	118.91%	80.24%	153.74%	140.65%	126.10%	114.18%	100.00%	-

	31/03/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	CAGR
Equity
Net Worth	484,499	497,239	494,203	491,488	480,430	500,044	497,276	-1.82%
YoY %	-2.56%	0.61%	0.55%	2.30%	-3.92%	0.56%	-	-
Horiz. %	97.43%	99.99%	99.38%	98.84%	96.61%	100.56%	100.00%	-
NOSH	563,269	563,269	563,269	563,269	563,269	563,269	563,269	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/03/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	CAGR
Ratio Analysis
NP Margin	11.09%	12.38%	14.42%	15.90%	18.58%	19.71%	24.24%	-
YoY %	-10.42%	-14.15%	-9.31%	-14.42%	-5.73%	-18.69%	-	-
Horiz. %	45.75%	51.07%	59.49%	65.59%	76.65%	81.31%	100.00%	-
ROE	5.79%	8.36%	10.74%	12.89%	16.00%	16.98%	23.84%	-
YoY %	-30.74%	-22.16%	-16.68%	-19.44%	-5.77%	-28.78%	-	-
Horiz. %	24.29%	35.07%	45.05%	54.07%	67.11%	71.22%	100.00%	-

	31/03/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	CAGR
Per Share
RPS	48.34	62.51	68.33	74.00	76.81	77.51	87.09	-34.00%
YoY %	-22.67%	-8.52%	-7.66%	-3.66%	-0.90%	-11.00%	-	-
Horiz. %	55.51%	71.78%	78.46%	84.97%	88.20%	89.00%	100.00%	-
EPS	5.36	7.74	9.86	11.76	14.27	15.28	21.11	-62.00%
YoY %	-30.75%	-21.50%	-16.16%	-17.59%	-6.61%	-27.62%	-	-
Horiz. %	25.39%	36.67%	46.71%	55.71%	67.60%	72.38%	100.00%	-
DPS	2.57	2.50	6.11	6.68	7.26	7.00	8.50	-57.02%
YoY %	2.80%	-59.08%	-8.53%	-7.99%	3.71%	-17.65%	-	-
Horiz. %	30.24%	29.41%	71.88%	78.59%	85.41%	82.35%	100.00%	-
NAPS	0.9256	0.9256	0.9178	0.9125	0.8918	0.8998	0.8854	3.18%
YoY %	0.00%	0.85%	0.58%	2.32%	-0.89%	1.63%	-	-
Horiz. %	104.54%	104.54%	103.66%	103.06%	100.72%	101.63%	100.00%	-

	31/03/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	CAGR
Adjusted Per Share Value based on latest NOSH - 563,269
RPS	48.47	64.33	70.48	76.35	79.27	82.52	93.71	-37.21%
YoY %	-24.65%	-8.73%	-7.69%	-3.68%	-3.94%	-11.94%	-	-
Horiz. %	51.72%	68.65%	75.21%	81.47%	84.59%	88.06%	100.00%	-
EPS	5.38	7.97	10.17	12.14	14.73	16.27	22.71	-63.82%
YoY %	-32.50%	-21.63%	-16.23%	-17.58%	-9.47%	-28.36%	-	-
Horiz. %	23.69%	35.09%	44.78%	53.46%	64.86%	71.64%	100.00%	-
DPS	2.58	2.58	6.31	6.89	7.49	7.49	9.16	-59.12%
YoY %	0.00%	-59.11%	-8.42%	-8.01%	0.00%	-18.23%	-	-
Horiz. %	28.17%	28.17%	68.89%	75.22%	81.77%	81.77%	100.00%	-
NAPS	0.9282	0.9526	0.9468	0.9416	0.9204	0.958	0.9527	-1.82%
YoY %	-2.56%	0.61%	0.55%	2.30%	-3.92%	0.56%	-	-
Horiz. %	97.43%	99.99%	99.38%	98.83%	96.61%	100.56%	100.00%	-

	31/03/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	-
Price	0.55	0.87	1.03	1.16	1.26	1.08	1.09	-
P/RPS	1.14	1.39	1.51	1.57	1.64	1.39	1.25	-6.29%
YoY %	-17.99%	-7.95%	-3.82%	-4.27%	17.99%	11.20%	-	-
Horiz. %	91.20%	111.20%	120.80%	125.60%	131.20%	111.20%	100.00%	-
P/EPS	10.26	11.24	10.45	9.86	8.83	7.07	5.16	62.45%
YoY %	-8.72%	7.56%	5.98%	11.66%	24.89%	37.02%	-	-
Horiz. %	198.84%	217.83%	202.52%	191.09%	171.12%	137.02%	100.00%	-
EY	9.75	8.90	9.57	10.14	11.33	14.15	19.37	-38.40%
YoY %	9.55%	-7.00%	-5.62%	-10.50%	-19.93%	-26.95%	-	-
Horiz. %	50.34%	45.95%	49.41%	52.35%	58.49%	73.05%	100.00%	-
DY	4.68	2.87	5.93	5.75	5.76	6.48	7.80	-30.27%
YoY %	63.07%	-51.60%	3.13%	-0.17%	-11.11%	-16.92%	-	-
Horiz. %	60.00%	36.79%	76.03%	73.72%	73.85%	83.08%	100.00%	-
P/NAPS	0.59	0.94	1.12	1.27	1.41	1.20	1.23	-40.46%
YoY %	-37.23%	-16.07%	-11.81%	-9.93%	17.50%	-2.44%	-	-
Horiz. %	47.97%	76.42%	91.06%	103.25%	114.63%	97.56%	100.00%	-

	31/03/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	CAGR
Price Multiplier on Announcement Date
Date	-	30/04/20	18/12/19	24/09/19	25/06/19	25/03/19	19/12/18	-
Price	0.00	0.685	0.96	1.04	1.11	1.09	0.83	-
P/RPS	0.00	1.10	1.41	1.41	1.45	1.41	0.95	-
YoY %	0.00%	-21.99%	0.00%	-2.76%	2.84%	48.42%	-	-
Horiz. %	0.00%	115.79%	148.42%	148.42%	152.63%	148.42%	100.00%	-
P/EPS	0.00	8.85	9.74	8.84	7.78	7.13	3.93	-
YoY %	0.00%	-9.14%	10.18%	13.62%	9.12%	81.42%	-	-
Horiz. %	0.00%	225.19%	247.84%	224.94%	197.96%	181.42%	100.00%	-
EY	0.00	11.30	10.27	11.31	12.86	14.02	25.43	-
YoY %	0.00%	10.03%	-9.20%	-12.05%	-8.27%	-44.87%	-	-
Horiz. %	0.00%	44.44%	40.39%	44.48%	50.57%	55.13%	100.00%	-
DY	0.00	3.65	6.37	6.42	6.54	6.42	10.24	-
YoY %	0.00%	-42.70%	-0.78%	-1.83%	1.87%	-37.30%	-	-
Horiz. %	0.00%	35.64%	62.21%	62.70%	63.87%	62.70%	100.00%	-
P/NAPS	0.00	0.74	1.05	1.14	1.24	1.21	0.94	-
YoY %	0.00%	-29.52%	-7.89%	-8.06%	2.48%	28.72%	-	-
Horiz. %	0.00%	78.72%	111.70%	121.28%	131.91%	128.72%	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