[GKENT] YoY Annualized Quarter Result on 30-Apr-2013 [#1]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
25-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- -13.34%
YoY- 17.04%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 491,856 236,104 259,452 338,752 158,940 122,940 129,900 24.81%
PBT 81,140 52,672 34,820 31,712 26,016 19,368 15,484 31.75%
Tax -21,112 -13,196 -8,928 -9,564 -7,092 -7,080 -4,296 30.35%
NP 60,028 39,476 25,892 22,148 18,924 12,288 11,188 32.27%
-
NP to SH 60,028 39,476 25,892 22,148 18,924 12,288 11,188 32.27%
-
Tax Rate 26.02% 25.05% 25.64% 30.16% 27.26% 36.56% 27.74% -
Total Cost 431,828 196,628 233,560 316,604 140,016 110,652 118,712 23.98%
-
Net Worth 333,455 294,365 246,576 230,604 219,856 164,110 0 -
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 333,455 294,365 246,576 230,604 219,856 164,110 0 -
NOSH 300,140 299,060 223,206 221,480 225,285 219,428 225,230 4.89%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 12.20% 16.72% 9.98% 6.54% 11.91% 10.00% 8.61% -
ROE 18.00% 13.41% 10.50% 9.60% 8.61% 7.49% 0.00% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 163.88 78.95 116.24 152.95 70.55 56.03 57.67 18.99%
EPS 20.00 13.20 11.60 10.00 8.40 5.60 4.80 26.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.111 0.9843 1.1047 1.0412 0.9759 0.7479 0.00 -
Adjusted Per Share Value based on latest NOSH - 221,480
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 87.32 41.92 46.06 60.14 28.22 21.83 23.06 24.82%
EPS 10.66 7.01 4.60 3.93 3.36 2.18 1.99 32.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.592 0.5226 0.4378 0.4094 0.3903 0.2914 0.00 -
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 1.71 1.21 1.69 0.84 1.00 1.17 1.49 -
P/RPS 1.04 1.53 1.45 0.55 1.42 2.09 2.58 -14.04%
P/EPS 8.55 9.17 14.57 8.40 11.90 20.89 30.00 -18.86%
EY 11.70 10.91 6.86 11.90 8.40 4.79 3.33 23.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.23 1.53 0.81 1.02 1.56 0.00 -
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/06/16 30/06/15 30/06/14 25/06/13 25/06/12 29/06/11 29/06/10 -
Price 1.85 1.28 1.71 0.965 1.03 1.15 1.38 -
P/RPS 1.13 1.62 1.47 0.63 1.46 2.05 2.39 -11.72%
P/EPS 9.25 9.70 14.74 9.65 12.26 20.54 27.78 -16.73%
EY 10.81 10.31 6.78 10.36 8.16 4.87 3.60 20.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.30 1.55 0.93 1.06 1.54 0.00 -

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