[GKENT] QoQ TTM Result on 31-Mar-2020

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Mar-2020
Profit Trend
QoQ- -32.51%
YoY- -32.51%
View:
Show?
TTM Result
31/07/20 30/06/20 30/04/20 31/03/20 31/01/20 31/10/19 31/07/19 CAGR
Revenue 264,783 121,708 292,343 253,033 335,812 367,917 398,553 -33.48%
PBT 38,658 14,363 42,774 38,748 56,676 82,467 104,508 -62.90%
Tax -9,164 -3,879 -10,967 -10,679 -15,088 -29,400 -41,144 -77.63%
NP 29,494 10,484 31,807 28,069 41,588 53,067 63,364 -53.35%
-
NP to SH 29,494 10,484 31,807 28,069 41,588 53,067 63,364 -53.35%
-
Tax Rate 23.71% 27.01% 25.64% 27.56% 26.62% 35.65% 39.37% -
Total Cost 235,289 111,224 260,536 224,964 294,224 314,850 335,189 -29.73%
-
Net Worth 504,964 0 496,273 484,499 497,239 494,203 491,488 2.73%
Dividend
31/07/20 30/06/20 30/04/20 31/03/20 31/01/20 31/10/19 31/07/19 CAGR
Div 10,674 - 13,463 13,463 13,463 32,914 35,954 -70.21%
Div Payout % 36.19% - 42.33% 47.97% 32.37% 62.02% 56.74% -
Equity
31/07/20 30/06/20 30/04/20 31/03/20 31/01/20 31/10/19 31/07/19 CAGR
Net Worth 504,964 0 496,273 484,499 497,239 494,203 491,488 2.73%
NOSH 563,269 563,269 563,269 563,269 563,269 563,269 563,269 0.00%
Ratio Analysis
31/07/20 30/06/20 30/04/20 31/03/20 31/01/20 31/10/19 31/07/19 CAGR
NP Margin 11.14% 8.61% 10.88% 11.09% 12.38% 14.42% 15.90% -
ROE 5.84% 0.00% 6.41% 5.79% 8.36% 10.74% 12.89% -
Per Share
31/07/20 30/06/20 30/04/20 31/03/20 31/01/20 31/10/19 31/07/19 CAGR
RPS 50.06 23.27 54.98 48.34 62.51 68.33 74.00 -32.27%
EPS 5.58 2.00 5.98 5.36 7.74 9.86 11.76 -52.45%
DPS 2.00 0.00 2.50 2.57 2.50 6.11 6.68 -69.96%
NAPS 0.9546 0.00 0.9333 0.9256 0.9256 0.9178 0.9125 4.60%
Adjusted Per Share Value based on latest NOSH - 563,269
31/07/20 30/06/20 30/04/20 31/03/20 31/01/20 31/10/19 31/07/19 CAGR
RPS 47.01 21.61 51.90 44.92 59.62 65.32 70.76 -33.48%
EPS 5.24 1.86 5.65 4.98 7.38 9.42 11.25 -53.32%
DPS 1.90 0.00 2.39 2.39 2.39 5.84 6.38 -70.12%
NAPS 0.8965 0.00 0.8811 0.8602 0.8828 0.8774 0.8726 2.73%
Price Multiplier on Financial Quarter End Date
31/07/20 30/06/20 30/04/20 31/03/20 31/01/20 31/10/19 31/07/19 CAGR
Date 30/07/20 30/06/20 30/04/20 31/03/20 31/01/20 31/10/19 31/07/19 -
Price 0.68 0.62 0.685 0.55 0.87 1.03 1.16 -
P/RPS 1.36 2.66 1.25 1.14 1.39 1.51 1.57 -13.34%
P/EPS 12.20 30.93 11.45 10.26 11.24 10.45 9.86 23.66%
EY 8.20 3.23 8.73 9.75 8.90 9.57 10.14 -19.08%
DY 2.94 0.00 3.65 4.68 2.87 5.93 5.75 -48.77%
P/NAPS 0.71 0.00 0.73 0.59 0.94 1.12 1.27 -44.00%
Price Multiplier on Announcement Date
31/07/20 30/06/20 30/04/20 31/03/20 31/01/20 31/10/19 31/07/19 CAGR
Date 14/09/20 - 23/06/20 - 30/04/20 18/12/19 24/09/19 -
Price 0.73 0.00 0.66 0.00 0.685 0.96 1.04 -
P/RPS 1.46 0.00 1.20 0.00 1.10 1.41 1.41 3.53%
P/EPS 13.09 0.00 11.03 0.00 8.85 9.74 8.84 47.91%
EY 7.64 0.00 9.06 0.00 11.30 10.27 11.31 -32.37%
DY 2.74 0.00 3.79 0.00 3.65 6.37 6.42 -57.22%
P/NAPS 0.76 0.00 0.71 0.00 0.74 1.05 1.14 -33.25%

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