[GKENT] YoY Annualized Quarter Result on 31-Jan-2018 [#4]

	31/03/22	31/03/21	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	CAGR
Annualized Quarter Result
Revenue	355,224	310,829	430,748	616,990	598,965	536,207	353,158	0.08%
YoY %	14.28%	-27.84%	-30.19%	3.01%	11.70%	51.83%	-	-
Horiz. %	100.59%	88.01%	121.97%	174.71%	169.60%	151.83%	100.00%	-
PBT	44,064	59,317	126,407	160,330	134,098	70,699	40,332	1.24%
YoY %	-25.71%	-53.07%	-21.16%	19.56%	89.67%	75.29%	-	-
Horiz. %	109.25%	147.07%	313.42%	397.53%	332.49%	175.29%	100.00%	-
Tax	-12,807	-10,569	-41,489	-35,897	-32,819	-20,625	-12,244	0.62%
YoY %	-21.18%	74.53%	-15.58%	-9.38%	-59.12%	-68.45%	-	-
Horiz. %	104.60%	86.32%	338.85%	293.18%	268.04%	168.45%	100.00%	-
NP	31,257	48,748	84,918	124,433	101,279	50,074	28,088	1.50%
YoY %	-35.88%	-42.59%	-31.76%	22.86%	102.26%	78.28%	-	-
Horiz. %	111.28%	173.55%	302.33%	443.01%	360.58%	178.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	31,257	48,748	84,918	124,433	101,279	50,074	28,088	1.50%
YoY %	-35.88%	-42.59%	-31.76%	22.86%	102.26%	78.28%	-	-
Horiz. %	111.28%	173.55%	302.33%	443.01%	360.58%	178.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.06%	17.82%	32.82%	22.39%	24.47%	29.17%	30.36%	-
YoY %	63.08%	-45.70%	46.58%	-8.50%	-16.11%	-3.92%	-	-
Horiz. %	95.72%	58.70%	108.10%	73.75%	80.60%	96.08%	100.00%	-
Total Cost	323,967	262,081	345,830	492,557	497,686	486,133	325,070	-0.04%
YoY %	23.61%	-24.22%	-29.79%	-1.03%	2.38%	49.55%	-	-
Horiz. %	99.66%	80.62%	106.39%	151.52%	153.10%	149.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	538,068	524,543	500,044	475,793	266,689	258,190	288,578	9.08%
YoY %	2.58%	4.90%	5.10%	78.41%	3.29%	-10.53%	-	-
Horiz. %	186.45%	181.77%	173.28%	164.88%	92.41%	89.47%	100.00%	-

	31/03/22	31/03/21	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	CAGR
Dividend
Div	13,056	18,320	38,901	53,510	37,551	21,079	15,998	-2.79%
YoY %	-28.73%	-52.91%	-27.30%	42.50%	78.14%	31.76%	-	-
Horiz. %	81.61%	114.51%	243.16%	334.48%	234.72%	131.76%	100.00%	-
Div Payout %	41.77%	37.58%	45.81%	43.00%	37.08%	42.10%	56.96%	-
YoY %	11.15%	-17.97%	6.53%	15.97%	-11.92%	-26.09%	-	-
Horiz. %	73.33%	65.98%	80.42%	75.49%	65.10%	73.91%	100.00%	-

	31/03/22	31/03/21	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	CAGR
Equity
Net Worth	538,068	524,543	500,044	475,793	266,689	258,190	288,578	9.08%
YoY %	2.58%	4.90%	5.10%	78.41%	3.29%	-10.53%	-	-
Horiz. %	186.45%	181.77%	173.28%	164.88%	92.41%	89.47%	100.00%	-
NOSH	563,269	563,269	563,269	563,269	375,513	301,131	301,860	9.09%
YoY %	0.00%	0.00%	0.00%	50.00%	24.70%	-0.24%	-	-
Horiz. %	186.60%	186.60%	186.60%	186.60%	124.40%	99.76%	100.00%	-

	31/03/22	31/03/21	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	CAGR
Ratio Analysis
NP Margin	8.80%	15.68%	19.71%	20.17%	16.91%	9.34%	7.95%	-
YoY %	-43.88%	-20.45%	-2.28%	19.28%	81.05%	17.48%	-	-
Horiz. %	110.69%	197.23%	247.92%	253.71%	212.70%	117.48%	100.00%	-
ROE	5.81%	9.29%	16.98%	26.15%	37.98%	19.39%	9.73%	-
YoY %	-37.46%	-45.29%	-35.07%	-31.15%	95.87%	99.28%	-	-
Horiz. %	59.71%	95.48%	174.51%	268.76%	390.34%	199.28%	100.00%	-

	31/03/22	31/03/21	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	CAGR
Per Share
RPS	68.02	59.38	77.51	109.54	159.51	178.06	116.99	-7.28%
YoY %	14.55%	-23.39%	-29.24%	-31.33%	-10.42%	52.20%	-	-
Horiz. %	58.14%	50.76%	66.25%	93.63%	136.34%	152.20%	100.00%	-
EPS	5.98	9.20	15.30	22.10	18.00	13.30	9.30	-5.97%
YoY %	-35.00%	-39.87%	-30.77%	22.78%	35.34%	43.01%	-	-
Horiz. %	64.30%	98.92%	164.52%	237.63%	193.55%	143.01%	100.00%	-
DPS	2.50	3.50	7.00	9.50	10.00	7.00	5.30	-9.95%
YoY %	-28.57%	-50.00%	-26.32%	-5.00%	42.86%	32.08%	-	-
Horiz. %	47.17%	66.04%	132.08%	179.25%	188.68%	132.08%	100.00%	-
NAPS	1.0303	1.0021	0.8998	0.8447	0.7102	0.8574	0.956	1.04%
YoY %	2.81%	11.37%	6.52%	18.94%	-17.17%	-10.31%	-	-
Horiz. %	107.77%	104.82%	94.12%	88.36%	74.29%	89.69%	100.00%	-

	31/03/22	31/03/21	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	CAGR
Adjusted Per Share Value based on latest NOSH - 563,269
RPS	68.05	59.55	82.52	118.20	114.75	102.72	67.66	0.08%
YoY %	14.27%	-27.84%	-30.19%	3.01%	11.71%	51.82%	-	-
Horiz. %	100.58%	88.01%	121.96%	174.70%	169.60%	151.82%	100.00%	-
EPS	5.99	9.34	16.27	23.84	19.40	9.59	5.38	1.50%
YoY %	-35.87%	-42.59%	-31.75%	22.89%	102.29%	78.25%	-	-
Horiz. %	111.34%	173.61%	302.42%	443.12%	360.59%	178.25%	100.00%	-
DPS	2.50	3.51	7.45	10.25	7.19	4.04	3.06	-2.78%
YoY %	-28.77%	-52.89%	-27.32%	42.56%	77.97%	32.03%	-	-
Horiz. %	81.70%	114.71%	243.46%	334.97%	234.97%	132.03%	100.00%	-
NAPS	1.0308	1.0049	0.958	0.9115	0.5109	0.4946	0.5528	9.08%
YoY %	2.58%	4.90%	5.10%	78.41%	3.30%	-10.53%	-	-
Horiz. %	186.47%	181.78%	173.30%	164.89%	92.42%	89.47%	100.00%	-

	31/03/22	31/03/21	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/22	31/03/21	31/01/19	30/01/18	31/01/17	29/01/16	30/01/15	-
Price	0.615	0.79	1.08	3.82	3.03	1.59	1.22	-
P/RPS	0.90	1.33	1.39	3.49	1.90	0.89	1.04	-1.99%
YoY %	-32.33%	-4.32%	-60.17%	83.68%	113.48%	-14.42%	-	-
Horiz. %	86.54%	127.88%	133.65%	335.58%	182.69%	85.58%	100.00%	-
P/EPS	10.28	8.48	7.07	17.29	11.23	9.56	13.11	-3.33%
YoY %	21.23%	19.94%	-59.11%	53.96%	17.47%	-27.08%	-	-
Horiz. %	78.41%	64.68%	53.93%	131.88%	85.66%	72.92%	100.00%	-
EY	9.73	11.79	14.15	5.78	8.90	10.46	7.63	3.45%
YoY %	-17.47%	-16.68%	144.81%	-35.06%	-14.91%	37.09%	-	-
Horiz. %	127.52%	154.52%	185.45%	75.75%	116.64%	137.09%	100.00%	-
DY	4.07	4.43	6.48	2.49	3.30	4.40	4.34	-0.89%
YoY %	-8.13%	-31.64%	160.24%	-24.55%	-25.00%	1.38%	-	-
Horiz. %	93.78%	102.07%	149.31%	57.37%	76.04%	101.38%	100.00%	-
P/NAPS	0.60	0.79	1.20	4.52	4.27	1.85	1.28	-10.03%
YoY %	-24.05%	-34.17%	-73.45%	5.85%	130.81%	44.53%	-	-
Horiz. %	46.88%	61.72%	93.75%	353.12%	333.59%	144.53%	100.00%	-

	31/03/22	31/03/21	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	CAGR
Price Multiplier on Announcement Date
Date	31/05/22	21/06/21	25/03/19	19/03/18	20/03/17	29/03/16	26/03/15	-
Price	0.535	0.735	1.09	4.33	3.23	1.80	1.27	-
P/RPS	0.79	1.24	1.41	3.95	2.03	1.01	1.09	-4.39%
YoY %	-36.29%	-12.06%	-64.30%	94.58%	100.99%	-7.34%	-	-
Horiz. %	72.48%	113.76%	129.36%	362.39%	186.24%	92.66%	100.00%	-
P/EPS	8.94	7.89	7.13	19.60	11.98	10.82	13.65	-5.73%
YoY %	13.31%	10.66%	-63.62%	63.61%	10.72%	-20.73%	-	-
Horiz. %	65.49%	57.80%	52.23%	143.59%	87.77%	79.27%	100.00%	-
EY	11.19	12.67	14.02	5.10	8.35	9.24	7.33	6.08%
YoY %	-11.68%	-9.63%	174.90%	-38.92%	-9.63%	26.06%	-	-
Horiz. %	152.66%	172.85%	191.27%	69.58%	113.92%	126.06%	100.00%	-
DY	4.67	4.76	6.42	2.19	3.10	3.89	4.17	1.59%
YoY %	-1.89%	-25.86%	193.15%	-29.35%	-20.31%	-6.71%	-	-
Horiz. %	111.99%	114.15%	153.96%	52.52%	74.34%	93.29%	100.00%	-
P/NAPS	0.52	0.73	1.21	5.13	4.55	2.10	1.33	-12.28%
YoY %	-28.77%	-39.67%	-76.41%	12.75%	116.67%	57.89%	-	-
Horiz. %	39.10%	54.89%	90.98%	385.71%	342.11%	157.89%	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