[GKENT] YoY Annualized Quarter Result on 31-Jan-2017 [#4]

	31/03/21	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	CAGR
Annualized Quarter Result
Revenue	310,829	430,748	616,990	598,965	536,207	353,158	506,299	-6.58%
YoY %	-27.84%	-30.19%	3.01%	11.70%	51.83%	-30.25%	-	-
Horiz. %	61.39%	85.08%	121.86%	118.30%	105.91%	69.75%	100.00%	-
PBT	59,317	126,407	160,330	134,098	70,699	40,332	51,135	2.09%
YoY %	-53.07%	-21.16%	19.56%	89.67%	75.29%	-21.13%	-	-
Horiz. %	116.00%	247.20%	313.54%	262.24%	138.26%	78.87%	100.00%	-
Tax	-10,569	-41,489	-35,897	-32,819	-20,625	-12,244	-14,927	-4.70%
YoY %	74.53%	-15.58%	-9.38%	-59.12%	-68.45%	17.97%	-	-
Horiz. %	70.80%	277.95%	240.48%	219.86%	138.17%	82.03%	100.00%	-
NP	48,748	84,918	124,433	101,279	50,074	28,088	36,208	4.23%
YoY %	-42.59%	-31.76%	22.86%	102.26%	78.28%	-22.43%	-	-
Horiz. %	134.63%	234.53%	343.66%	279.71%	138.30%	77.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	48,748	84,918	124,433	101,279	50,074	28,088	36,208	4.23%
YoY %	-42.59%	-31.76%	22.86%	102.26%	78.28%	-22.43%	-	-
Horiz. %	134.63%	234.53%	343.66%	279.71%	138.30%	77.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.82%	32.82%	22.39%	24.47%	29.17%	30.36%	29.19%	-
YoY %	-45.70%	46.58%	-8.50%	-16.11%	-3.92%	4.01%	-	-
Horiz. %	61.05%	112.44%	76.70%	83.83%	99.93%	104.01%	100.00%	-
Total Cost	262,081	345,830	492,557	497,686	486,133	325,070	470,091	-7.82%
YoY %	-24.22%	-29.79%	-1.03%	2.38%	49.55%	-30.85%	-	-
Horiz. %	55.75%	73.57%	104.78%	105.87%	103.41%	69.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	524,543	500,044	475,793	266,689	258,190	288,578	185,116	15.64%
YoY %	4.90%	5.10%	78.41%	3.29%	-10.53%	55.89%	-	-
Horiz. %	283.36%	270.12%	257.02%	144.07%	139.47%	155.89%	100.00%	-

	31/03/21	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	CAGR
Dividend
Div	18,320	38,901	53,510	37,551	21,079	15,998	16,871	1.15%
YoY %	-52.91%	-27.30%	42.50%	78.14%	31.76%	-5.17%	-	-
Horiz. %	108.59%	230.58%	317.17%	222.58%	124.94%	94.83%	100.00%	-
Div Payout %	37.58%	45.81%	43.00%	37.08%	42.10%	56.96%	46.60%	-
YoY %	-17.97%	6.53%	15.97%	-11.92%	-26.09%	22.23%	-	-
Horiz. %	80.64%	98.30%	92.27%	79.57%	90.34%	122.23%	100.00%	-

	31/03/21	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	CAGR
Equity
Net Worth	524,543	500,044	475,793	266,689	258,190	288,578	185,116	15.64%
YoY %	4.90%	5.10%	78.41%	3.29%	-10.53%	55.89%	-	-
Horiz. %	283.36%	270.12%	257.02%	144.07%	139.47%	155.89%	100.00%	-
NOSH	563,269	563,269	563,269	375,513	301,131	301,860	224,956	13.66%
YoY %	0.00%	0.00%	50.00%	24.70%	-0.24%	34.19%	-	-
Horiz. %	250.39%	250.39%	250.39%	166.93%	133.86%	134.19%	100.00%	-

	31/03/21	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	CAGR
Ratio Analysis
NP Margin	15.68%	19.71%	20.17%	16.91%	9.34%	7.95%	7.15%	-
YoY %	-20.45%	-2.28%	19.28%	81.05%	17.48%	11.19%	-	-
Horiz. %	219.30%	275.66%	282.10%	236.50%	130.63%	111.19%	100.00%	-
ROE	9.29%	16.98%	26.15%	37.98%	19.39%	9.73%	19.56%	-
YoY %	-45.29%	-35.07%	-31.15%	95.87%	99.28%	-50.26%	-	-
Horiz. %	47.49%	86.81%	133.69%	194.17%	99.13%	49.74%	100.00%	-

	31/03/21	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	CAGR
Per Share
RPS	59.38	77.51	109.54	159.51	178.06	116.99	225.07	-16.96%
YoY %	-23.39%	-29.24%	-31.33%	-10.42%	52.20%	-48.02%	-	-
Horiz. %	26.38%	34.44%	48.67%	70.87%	79.11%	51.98%	100.00%	-
EPS	9.20	15.30	22.10	18.00	13.30	9.30	12.10	-3.75%
YoY %	-39.87%	-30.77%	22.78%	35.34%	43.01%	-23.14%	-	-
Horiz. %	76.03%	126.45%	182.64%	148.76%	109.92%	76.86%	100.00%	-
DPS	3.50	7.00	9.50	10.00	7.00	5.30	7.50	-10.08%
YoY %	-50.00%	-26.32%	-5.00%	42.86%	32.08%	-29.33%	-	-
Horiz. %	46.67%	93.33%	126.67%	133.33%	93.33%	70.67%	100.00%	-
NAPS	1.0021	0.8998	0.8447	0.7102	0.8574	0.956	0.8229	2.78%
YoY %	11.37%	6.52%	18.94%	-17.17%	-10.31%	16.17%	-	-
Horiz. %	121.78%	109.34%	102.65%	86.30%	104.19%	116.17%	100.00%	-

	31/03/21	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	CAGR
Adjusted Per Share Value based on latest NOSH - 375,513
RPS	55.18	76.47	109.54	106.34	95.20	62.70	89.89	-6.58%
YoY %	-27.84%	-30.19%	3.01%	11.70%	51.83%	-30.25%	-	-
Horiz. %	61.39%	85.07%	121.86%	118.30%	105.91%	69.75%	100.00%	-
EPS	8.65	15.08	22.10	17.98	8.89	4.99	6.43	4.22%
YoY %	-42.64%	-31.76%	22.91%	102.25%	78.16%	-22.40%	-	-
Horiz. %	134.53%	234.53%	343.70%	279.63%	138.26%	77.60%	100.00%	-
DPS	3.25	6.91	9.50	6.67	3.74	2.84	3.00	1.12%
YoY %	-52.97%	-27.26%	42.43%	78.34%	31.69%	-5.33%	-	-
Horiz. %	108.33%	230.33%	316.67%	222.33%	124.67%	94.67%	100.00%	-
NAPS	0.9312	0.8878	0.8447	0.4735	0.4584	0.5123	0.3286	15.64%
YoY %	4.89%	5.10%	78.39%	3.29%	-10.52%	55.90%	-	-
Horiz. %	283.38%	270.18%	257.06%	144.10%	139.50%	155.90%	100.00%	-

	31/03/21	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/21	31/01/19	30/01/18	31/01/17	29/01/16	30/01/15	30/01/14	-
Price	0.79	1.08	3.82	3.03	1.59	1.22	1.16	-
P/RPS	1.33	1.39	3.49	1.90	0.89	1.04	0.52	14.00%
YoY %	-4.32%	-60.17%	83.68%	113.48%	-14.42%	100.00%	-	-
Horiz. %	255.77%	267.31%	671.15%	365.38%	171.15%	200.00%	100.00%	-
P/EPS	8.48	7.07	17.29	11.23	9.56	13.11	7.21	2.28%
YoY %	19.94%	-59.11%	53.96%	17.47%	-27.08%	81.83%	-	-
Horiz. %	117.61%	98.06%	239.81%	155.76%	132.59%	181.83%	100.00%	-
EY	11.79	14.15	5.78	8.90	10.46	7.63	13.88	-2.25%
YoY %	-16.68%	144.81%	-35.06%	-14.91%	37.09%	-45.03%	-	-
Horiz. %	84.94%	101.95%	41.64%	64.12%	75.36%	54.97%	100.00%	-
DY	4.43	6.48	2.49	3.30	4.40	4.34	6.47	-5.14%
YoY %	-31.64%	160.24%	-24.55%	-25.00%	1.38%	-32.92%	-	-
Horiz. %	68.47%	100.15%	38.49%	51.00%	68.01%	67.08%	100.00%	-
P/NAPS	0.79	1.20	4.52	4.27	1.85	1.28	1.41	-7.76%
YoY %	-34.17%	-73.45%	5.85%	130.81%	44.53%	-9.22%	-	-
Horiz. %	56.03%	85.11%	320.57%	302.84%	131.21%	90.78%	100.00%	-

	31/03/21	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	CAGR
Price Multiplier on Announcement Date
Date	21/06/21	25/03/19	19/03/18	20/03/17	29/03/16	26/03/15	27/03/14	-
Price	0.735	1.09	4.33	3.23	1.80	1.27	1.21	-
P/RPS	1.24	1.41	3.95	2.03	1.01	1.09	0.54	12.29%
YoY %	-12.06%	-64.30%	94.58%	100.99%	-7.34%	101.85%	-	-
Horiz. %	229.63%	261.11%	731.48%	375.93%	187.04%	201.85%	100.00%	-
P/EPS	7.89	7.13	19.60	11.98	10.82	13.65	7.52	0.67%
YoY %	10.66%	-63.62%	63.61%	10.72%	-20.73%	81.52%	-	-
Horiz. %	104.92%	94.81%	260.64%	159.31%	143.88%	181.52%	100.00%	-
EY	12.67	14.02	5.10	8.35	9.24	7.33	13.30	-0.67%
YoY %	-9.63%	174.90%	-38.92%	-9.63%	26.06%	-44.89%	-	-
Horiz. %	95.26%	105.41%	38.35%	62.78%	69.47%	55.11%	100.00%	-
DY	4.76	6.42	2.19	3.10	3.89	4.17	6.20	-3.62%
YoY %	-25.86%	193.15%	-29.35%	-20.31%	-6.71%	-32.74%	-	-
Horiz. %	76.77%	103.55%	35.32%	50.00%	62.74%	67.26%	100.00%	-
P/NAPS	0.73	1.21	5.13	4.55	2.10	1.33	1.47	-9.30%
YoY %	-39.67%	-76.41%	12.75%	116.67%	57.89%	-9.52%	-	-
Horiz. %	49.66%	82.31%	348.98%	309.52%	142.86%	90.48%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos