[GKENT] YoY Annualized Quarter Result on 31-Jul-2009 [#2]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
28-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jul-2009 [#2]
Profit Trend
QoQ- 65.36%
YoY- 45.19%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 193,044 144,170 142,782 102,690 102,652 80,208 90,896 13.36%
PBT 28,400 24,314 21,268 18,302 13,052 17,830 12,726 14.30%
Tax -7,348 -6,878 -5,584 -5,212 -4,012 -6,222 -4,192 9.79%
NP 21,052 17,436 15,684 13,090 9,040 11,608 8,534 16.22%
-
NP to SH 21,052 17,436 15,684 13,090 9,016 11,498 8,342 16.66%
-
Tax Rate 25.87% 28.29% 26.26% 28.48% 30.74% 34.90% 32.94% -
Total Cost 171,992 126,734 127,098 89,600 93,612 68,600 82,362 13.04%
-
Net Worth 226,241 175,343 0 145,028 182,190 170,170 0 -
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div 8,958 8,941 9,132 9,027 - - - -
Div Payout % 42.55% 51.28% 58.23% 68.97% - - - -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 226,241 175,343 0 145,028 182,190 170,170 0 -
NOSH 223,957 223,538 228,305 225,689 225,400 225,450 158,593 5.91%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 10.91% 12.09% 10.98% 12.75% 8.81% 14.47% 9.39% -
ROE 9.31% 9.94% 0.00% 9.03% 4.95% 6.76% 0.00% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 86.20 64.49 62.54 45.50 45.54 35.58 57.31 7.03%
EPS 9.40 7.80 7.00 5.80 4.00 5.10 3.70 16.79%
DPS 4.00 4.00 4.00 4.00 0.00 0.00 0.00 -
NAPS 1.0102 0.7844 0.00 0.6426 0.8083 0.7548 0.00 -
Adjusted Per Share Value based on latest NOSH - 228,300
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 36.98 27.62 27.35 19.67 19.67 15.37 17.41 13.36%
EPS 4.03 3.34 3.00 2.51 1.73 2.20 1.60 16.62%
DPS 1.72 1.71 1.75 1.73 0.00 0.00 0.00 -
NAPS 0.4334 0.3359 0.00 0.2778 0.349 0.326 0.00 -
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 1.03 1.18 1.39 0.73 0.54 0.63 0.48 -
P/RPS 1.19 1.83 2.22 1.60 1.19 1.77 0.84 5.97%
P/EPS 10.96 15.13 20.23 12.59 13.50 12.35 9.13 3.08%
EY 9.13 6.61 4.94 7.95 7.41 8.10 10.96 -2.99%
DY 3.88 3.39 2.88 5.48 0.00 0.00 0.00 -
P/NAPS 1.02 1.50 0.00 1.14 0.67 0.83 0.00 -
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 28/09/12 27/09/11 27/09/10 28/09/09 03/09/08 11/09/07 20/09/06 -
Price 1.00 1.04 1.29 0.70 0.54 0.58 0.51 -
P/RPS 1.16 1.61 2.06 1.54 1.19 1.63 0.89 4.51%
P/EPS 10.64 13.33 18.78 12.07 13.50 11.37 9.70 1.55%
EY 9.40 7.50 5.33 8.29 7.41 8.79 10.31 -1.52%
DY 4.00 3.85 3.10 5.71 0.00 0.00 0.00 -
P/NAPS 0.99 1.33 0.00 1.09 0.67 0.77 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