[GKENT] YoY Annualized Quarter Result on 31-Jan-2016 [#4]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
29-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Jan-2016 [#4]
Profit Trend
QoQ- 23.48%
YoY- 78.28%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Revenue 430,748 616,990 598,965 536,207 353,158 506,299 276,810 7.64%
PBT 126,407 160,330 134,098 70,699 40,332 51,135 35,576 23.51%
Tax -41,489 -35,897 -32,819 -20,625 -12,244 -14,927 -10,018 26.71%
NP 84,918 124,433 101,279 50,074 28,088 36,208 25,558 22.14%
-
NP to SH 84,918 124,433 101,279 50,074 28,088 36,208 25,558 22.14%
-
Tax Rate 32.82% 22.39% 24.47% 29.17% 30.36% 29.19% 28.16% -
Total Cost 345,830 492,557 497,686 486,133 325,070 470,091 251,252 5.46%
-
Net Worth 500,044 475,793 266,689 258,190 288,578 185,116 232,823 13.58%
Dividend
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Div 38,901 53,510 37,551 21,079 15,998 16,871 14,609 17.72%
Div Payout % 45.81% 43.00% 37.08% 42.10% 56.96% 46.60% 57.16% -
Equity
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Net Worth 500,044 475,793 266,689 258,190 288,578 185,116 232,823 13.58%
NOSH 563,269 563,269 375,513 301,131 301,860 224,956 224,754 16.53%
Ratio Analysis
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
NP Margin 19.71% 20.17% 16.91% 9.34% 7.95% 7.15% 9.23% -
ROE 16.98% 26.15% 37.98% 19.39% 9.73% 19.56% 10.98% -
Per Share
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 77.51 109.54 159.51 178.06 116.99 225.07 123.16 -7.42%
EPS 15.30 22.10 18.00 13.30 9.30 12.10 11.30 5.17%
DPS 7.00 9.50 10.00 7.00 5.30 7.50 6.50 1.24%
NAPS 0.8998 0.8447 0.7102 0.8574 0.956 0.8229 1.0359 -2.31%
Adjusted Per Share Value based on latest NOSH - 301,136
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 82.52 118.20 114.75 102.72 67.66 96.99 53.03 7.64%
EPS 16.27 23.84 19.40 9.59 5.38 6.94 4.90 22.13%
DPS 7.45 10.25 7.19 4.04 3.06 3.23 2.80 17.70%
NAPS 0.958 0.9115 0.5109 0.4946 0.5528 0.3546 0.446 13.58%
Price Multiplier on Financial Quarter End Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 -
Price 1.08 3.82 3.03 1.59 1.22 1.16 0.92 -
P/RPS 1.39 3.49 1.90 0.89 1.04 0.52 0.75 10.82%
P/EPS 7.07 17.29 11.23 9.56 13.11 7.21 8.09 -2.22%
EY 14.15 5.78 8.90 10.46 7.63 13.88 12.36 2.27%
DY 6.48 2.49 3.30 4.40 4.34 6.47 7.07 -1.44%
P/NAPS 1.20 4.52 4.27 1.85 1.28 1.41 0.89 5.10%
Price Multiplier on Announcement Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 25/03/19 19/03/18 20/03/17 29/03/16 26/03/15 27/03/14 28/03/13 -
Price 1.09 4.33 3.23 1.80 1.27 1.21 0.845 -
P/RPS 1.41 3.95 2.03 1.01 1.09 0.54 0.69 12.64%
P/EPS 7.13 19.60 11.98 10.82 13.65 7.52 7.43 -0.68%
EY 14.02 5.10 8.35 9.24 7.33 13.30 13.46 0.68%
DY 6.42 2.19 3.10 3.89 4.17 6.20 7.69 -2.96%
P/NAPS 1.21 5.13 4.55 2.10 1.33 1.47 0.82 6.69%

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