[GKENT] YoY Annual (Unaudited) Result on 31-Jan-2017 [#4]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
20-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
31-Jan-2017 [#4]
Profit Trend
YoY- 102.26%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Revenue 335,812 430,748 616,990 598,965 536,207 353,158 506,299 -6.61%
PBT 56,676 126,407 160,330 134,098 70,699 40,332 51,135 1.72%
Tax -15,088 -41,489 -35,897 -32,819 -20,625 -12,244 -14,927 0.17%
NP 41,588 84,918 124,433 101,279 50,074 28,088 36,208 2.33%
-
NP to SH 41,588 84,918 124,433 101,279 50,074 28,088 36,208 2.33%
-
Tax Rate 26.62% 32.82% 22.39% 24.47% 29.17% 30.36% 29.19% -
Total Cost 294,224 345,830 492,557 497,686 486,133 325,070 470,091 -7.50%
-
Net Worth 497,239 500,044 475,793 266,689 258,190 288,578 185,116 17.89%
Dividend
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Div 13,430 38,901 53,510 37,551 21,079 15,998 16,871 -3.72%
Div Payout % 32.29% 45.81% 43.00% 37.08% 42.10% 56.96% 46.60% -
Equity
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Net Worth 497,239 500,044 475,793 266,689 258,190 288,578 185,116 17.89%
NOSH 563,269 563,269 563,269 375,513 301,131 301,860 224,956 16.52%
Ratio Analysis
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
NP Margin 12.38% 19.71% 20.17% 16.91% 9.34% 7.95% 7.15% -
ROE 8.36% 16.98% 26.15% 37.98% 19.39% 9.73% 19.56% -
Per Share
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 62.51 77.51 109.54 159.51 178.06 116.99 225.07 -19.21%
EPS 7.70 15.30 22.10 18.00 13.30 9.30 12.10 -7.25%
DPS 2.50 7.00 9.50 10.00 7.00 5.30 7.50 -16.72%
NAPS 0.9256 0.8998 0.8447 0.7102 0.8574 0.956 0.8229 1.97%
Adjusted Per Share Value based on latest NOSH - 375,513
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 59.62 76.47 109.54 106.34 95.20 62.70 89.89 -6.61%
EPS 7.38 15.08 22.10 17.98 8.89 4.99 6.43 2.32%
DPS 2.38 6.91 9.50 6.67 3.74 2.84 3.00 -3.78%
NAPS 0.8828 0.8878 0.8447 0.4735 0.4584 0.5123 0.3286 17.89%
Price Multiplier on Financial Quarter End Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 -
Price 0.87 1.08 3.82 3.03 1.59 1.22 1.16 -
P/RPS 1.39 1.39 3.49 1.90 0.89 1.04 0.52 17.79%
P/EPS 11.24 7.07 17.29 11.23 9.56 13.11 7.21 7.67%
EY 8.90 14.15 5.78 8.90 10.46 7.63 13.88 -7.13%
DY 2.87 6.48 2.49 3.30 4.40 4.34 6.47 -12.66%
P/NAPS 0.94 1.20 4.52 4.27 1.85 1.28 1.41 -6.53%
Price Multiplier on Announcement Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 30/04/20 25/03/19 19/03/18 20/03/17 29/03/16 26/03/15 27/03/14 -
Price 0.685 1.09 4.33 3.23 1.80 1.27 1.21 -
P/RPS 1.10 1.41 3.95 2.03 1.01 1.09 0.54 12.58%
P/EPS 8.85 7.13 19.60 11.98 10.82 13.65 7.52 2.75%
EY 11.30 14.02 5.10 8.35 9.24 7.33 13.30 -2.67%
DY 3.65 6.42 2.19 3.10 3.89 4.17 6.20 -8.44%
P/NAPS 0.74 1.21 5.13 4.55 2.10 1.33 1.47 -10.80%

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