[GKENT] QoQ TTM Result on 31-Oct-2009 [#3]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
15-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- 35.68%
YoY- 152.89%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
TTM Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 145,115 136,605 125,069 110,573 106,952 102,274 106,933 22.64%
PBT 27,578 26,922 26,095 22,510 17,243 14,903 14,618 52.85%
Tax -6,415 -6,238 -6,229 -4,560 -4,010 -3,570 -3,410 52.56%
NP 21,163 20,684 19,866 17,950 13,233 11,333 11,208 52.94%
-
NP to SH 21,163 20,684 19,866 17,950 13,230 11,305 11,193 53.08%
-
Tax Rate 23.26% 23.17% 23.87% 20.26% 23.26% 23.95% 23.33% -
Total Cost 123,952 115,921 105,203 92,623 93,719 90,941 95,725 18.85%
-
Net Worth 0 0 149,556 144,768 146,705 153,856 157,388 -
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div 9,148 9,113 9,113 7,918 7,918 7,754 7,754 11.68%
Div Payout % 43.23% 44.06% 45.88% 44.11% 59.85% 68.59% 69.28% -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 0 0 149,556 144,768 146,705 153,856 157,388 -
NOSH 230,043 225,230 227,393 225,111 228,300 219,888 223,499 1.94%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 14.58% 15.14% 15.88% 16.23% 12.37% 11.08% 10.48% -
ROE 0.00% 0.00% 13.28% 12.40% 9.02% 7.35% 7.11% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 63.08 60.65 55.00 49.12 46.85 46.51 47.84 20.30%
EPS 9.20 9.18 8.74 7.97 5.80 5.14 5.01 50.12%
DPS 3.98 4.00 4.01 3.52 3.47 3.53 3.50 8.97%
NAPS 0.00 0.00 0.6577 0.6431 0.6426 0.6997 0.7042 -
Adjusted Per Share Value based on latest NOSH - 225,111
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 25.76 24.25 22.20 19.63 18.99 18.16 18.98 22.65%
EPS 3.76 3.67 3.53 3.19 2.35 2.01 1.99 53.01%
DPS 1.62 1.62 1.62 1.41 1.41 1.38 1.38 11.31%
NAPS 0.00 0.00 0.2655 0.257 0.2605 0.2731 0.2794 -
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 1.39 1.49 0.88 0.87 0.73 0.63 0.50 -
P/RPS 2.20 2.46 1.60 1.77 1.56 1.35 1.05 63.96%
P/EPS 15.11 16.22 10.07 10.91 12.60 12.25 9.98 31.95%
EY 6.62 6.16 9.93 9.17 7.94 8.16 10.02 -24.20%
DY 2.86 2.68 4.55 4.04 4.75 5.60 7.00 -45.02%
P/NAPS 0.00 0.00 1.34 1.35 1.14 0.90 0.71 -
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 27/09/10 29/06/10 23/03/10 15/12/09 28/09/09 24/06/09 25/03/09 -
Price 1.29 1.38 1.04 0.88 0.70 0.70 0.54 -
P/RPS 2.04 2.28 1.89 1.79 1.49 1.50 1.13 48.42%
P/EPS 14.02 15.03 11.90 11.04 12.08 13.62 10.78 19.20%
EY 7.13 6.65 8.40 9.06 8.28 7.34 9.27 -16.09%
DY 3.08 2.90 3.85 4.00 4.95 5.04 6.48 -39.17%
P/NAPS 0.00 0.00 1.58 1.37 1.09 1.00 0.77 -

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