[GKENT] YoY Annualized Quarter Result on 30-Apr-2014 [#1]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
30-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
30-Apr-2014 [#1]
Profit Trend
QoQ- -28.49%
YoY- 16.9%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 517,688 491,856 236,104 259,452 338,752 158,940 122,940 27.04%
PBT 100,144 81,140 52,672 34,820 31,712 26,016 19,368 31.46%
Tax -26,160 -21,112 -13,196 -8,928 -9,564 -7,092 -7,080 24.31%
NP 73,984 60,028 39,476 25,892 22,148 18,924 12,288 34.84%
-
NP to SH 73,984 60,028 39,476 25,892 22,148 18,924 12,288 34.84%
-
Tax Rate 26.12% 26.02% 25.05% 25.64% 30.16% 27.26% 36.56% -
Total Cost 443,704 431,828 196,628 233,560 316,604 140,016 110,652 26.01%
-
Net Worth 417,608 333,455 294,365 246,576 230,604 219,856 164,110 16.82%
Dividend
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 417,608 333,455 294,365 246,576 230,604 219,856 164,110 16.82%
NOSH 375,513 300,140 299,060 223,206 221,480 225,285 219,428 9.35%
Ratio Analysis
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
NP Margin 14.29% 12.20% 16.72% 9.98% 6.54% 11.91% 10.00% -
ROE 17.72% 18.00% 13.41% 10.50% 9.60% 8.61% 7.49% -
Per Share
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 137.86 163.88 78.95 116.24 152.95 70.55 56.03 16.17%
EPS 19.60 20.00 13.20 11.60 10.00 8.40 5.60 23.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1121 1.111 0.9843 1.1047 1.0412 0.9759 0.7479 6.82%
Adjusted Per Share Value based on latest NOSH - 223,206
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 91.91 87.32 41.92 46.06 60.14 28.22 21.83 27.04%
EPS 13.13 10.66 7.01 4.60 3.93 3.36 2.18 34.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7414 0.592 0.5226 0.4378 0.4094 0.3903 0.2914 16.82%
Price Multiplier on Financial Quarter End Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 -
Price 4.33 1.71 1.21 1.69 0.84 1.00 1.17 -
P/RPS 3.14 1.04 1.53 1.45 0.55 1.42 2.09 7.01%
P/EPS 21.98 8.55 9.17 14.57 8.40 11.90 20.89 0.85%
EY 4.55 11.70 10.91 6.86 11.90 8.40 4.79 -0.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.89 1.54 1.23 1.53 0.81 1.02 1.56 16.43%
Price Multiplier on Announcement Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 22/06/17 29/06/16 30/06/15 30/06/14 25/06/13 25/06/12 29/06/11 -
Price 3.94 1.85 1.28 1.71 0.965 1.03 1.15 -
P/RPS 2.86 1.13 1.62 1.47 0.63 1.46 2.05 5.70%
P/EPS 20.00 9.25 9.70 14.74 9.65 12.26 20.54 -0.44%
EY 5.00 10.81 10.31 6.78 10.36 8.16 4.87 0.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.54 1.67 1.30 1.55 0.93 1.06 1.54 14.86%

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