[GKENT] QoQ TTM Result on 31-Oct-2016 [#3]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
05-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
31-Oct-2016 [#3]
Profit Trend
QoQ- 17.35%
YoY- 103.91%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
TTM Result
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Revenue 628,222 605,423 598,965 675,408 650,252 600,145 536,207 11.14%
PBT 145,641 138,994 134,098 104,008 91,161 77,816 70,699 61.97%
Tax -35,880 -34,095 -32,819 -25,086 -23,909 -22,604 -20,625 44.69%
NP 109,761 104,899 101,279 78,922 67,252 55,212 50,074 68.82%
-
NP to SH 109,761 104,899 101,279 78,922 67,252 55,212 50,074 68.82%
-
Tax Rate 24.64% 24.53% 24.47% 24.12% 26.23% 29.05% 29.17% -
Total Cost 518,461 500,524 497,686 596,486 583,000 544,933 486,133 4.38%
-
Net Worth 424,326 417,608 266,689 0 0 300,140 258,194 39.30%
Dividend
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Div 40,410 37,501 37,501 29,265 26,255 21,118 21,118 54.19%
Div Payout % 36.82% 35.75% 37.03% 37.08% 39.04% 38.25% 42.18% -
Equity
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Net Worth 424,326 417,608 266,689 0 0 300,140 258,194 39.30%
NOSH 563,888 375,513 375,513 376,857 372,963 300,140 301,136 51.97%
Ratio Analysis
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
NP Margin 17.47% 17.33% 16.91% 11.69% 10.34% 9.20% 9.34% -
ROE 25.87% 25.12% 37.98% 0.00% 0.00% 18.40% 19.39% -
Per Share
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 111.41 161.23 159.51 179.22 174.35 199.96 178.06 -26.86%
EPS 19.47 27.93 26.97 20.94 18.03 18.40 16.63 11.09%
DPS 7.17 10.00 9.99 7.77 7.04 7.00 7.00 1.61%
NAPS 0.7525 1.1121 0.7102 0.00 0.00 1.00 0.8574 -8.33%
Adjusted Per Share Value based on latest NOSH - 376,857
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 111.53 107.48 106.34 119.91 115.44 106.55 95.20 11.14%
EPS 19.49 18.62 17.98 14.01 11.94 9.80 8.89 68.84%
DPS 7.17 6.66 6.66 5.20 4.66 3.75 3.75 54.10%
NAPS 0.7533 0.7414 0.4735 0.00 0.00 0.5329 0.4584 39.29%
Price Multiplier on Financial Quarter End Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 -
Price 4.30 4.33 3.03 2.48 2.00 1.71 1.59 -
P/RPS 3.86 2.69 1.90 1.38 1.15 0.86 0.89 166.18%
P/EPS 22.09 15.50 11.23 11.84 11.09 9.30 9.56 74.86%
EY 4.53 6.45 8.90 8.44 9.02 10.76 10.46 -42.78%
DY 1.67 2.31 3.30 3.13 3.52 4.09 4.40 -47.60%
P/NAPS 5.71 3.89 4.27 0.00 0.00 1.71 1.85 112.13%
Price Multiplier on Announcement Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 28/09/17 22/06/17 20/03/17 05/12/16 27/09/16 29/06/16 29/03/16 -
Price 3.05 3.94 3.23 2.80 2.51 1.85 1.80 -
P/RPS 2.74 2.44 2.03 1.56 1.44 0.93 1.01 94.63%
P/EPS 15.67 14.10 11.98 13.37 13.92 10.06 10.82 28.03%
EY 6.38 7.09 8.35 7.48 7.18 9.94 9.24 -21.89%
DY 2.35 2.54 3.09 2.77 2.80 3.78 3.89 -28.55%
P/NAPS 4.05 3.54 4.55 0.00 0.00 1.85 2.10 54.99%

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