[GKENT] QoQ TTM Result on 31-Oct-2004 [#3]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
09-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- -24.18%
YoY- 188.1%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
TTM Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 110,860 106,882 108,504 98,585 96,305 101,258 105,443 3.39%
PBT 13,816 14,536 14,801 12,984 16,215 12,011 8,826 34.85%
Tax -4,075 -4,627 -4,655 -3,177 -3,281 -2,301 -2,442 40.73%
NP 9,741 9,909 10,146 9,807 12,934 9,710 6,384 32.57%
-
NP to SH 9,717 9,909 10,146 9,807 12,934 9,710 6,384 32.35%
-
Tax Rate 29.49% 31.83% 31.45% 24.47% 20.23% 19.16% 27.67% -
Total Cost 101,119 96,973 98,358 88,778 83,371 91,548 99,059 1.38%
-
Net Worth 103,879 101,384 99,507 95,579 92,501 89,059 59,724 44.67%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 103,879 101,384 99,507 95,579 92,501 89,059 59,724 44.67%
NOSH 158,618 158,809 158,830 158,402 158,719 158,723 109,707 27.89%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 8.79% 9.27% 9.35% 9.95% 13.43% 9.59% 6.05% -
ROE 9.35% 9.77% 10.20% 10.26% 13.98% 10.90% 10.69% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 69.89 67.30 68.31 62.24 60.68 63.80 96.11 -19.15%
EPS 6.13 6.24 6.39 6.19 8.15 6.12 5.82 3.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6549 0.6384 0.6265 0.6034 0.5828 0.5611 0.5444 13.12%
Adjusted Per Share Value based on latest NOSH - 158,402
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 21.24 20.48 20.79 18.89 18.45 19.40 20.20 3.40%
EPS 1.86 1.90 1.94 1.88 2.48 1.86 1.22 32.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.199 0.1942 0.1906 0.1831 0.1772 0.1706 0.1144 44.68%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 0.62 0.71 0.82 0.72 0.79 0.80 1.15 -
P/RPS 0.89 1.05 1.20 1.16 1.30 1.25 1.20 -18.07%
P/EPS 10.12 11.38 12.84 11.63 9.69 13.08 19.76 -36.01%
EY 9.88 8.79 7.79 8.60 10.32 7.65 5.06 56.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.11 1.31 1.19 1.36 1.43 2.11 -41.28%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 27/09/05 30/06/05 23/03/05 09/12/04 30/09/04 28/06/04 30/03/04 -
Price 0.62 0.64 0.77 0.81 0.75 0.80 0.90 -
P/RPS 0.89 0.95 1.13 1.30 1.24 1.25 0.94 -3.58%
P/EPS 10.12 10.26 12.05 13.08 9.20 13.08 15.47 -24.66%
EY 9.88 9.75 8.30 7.64 10.87 7.65 6.47 32.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.00 1.23 1.34 1.29 1.43 1.65 -30.81%

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