[GKENT] YoY Annualized Quarter Result on 31-Jul-2014 [#2]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
17-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jul-2014 [#2]
Profit Trend
QoQ- -2.9%
YoY- 18.01%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 633,978 575,464 347,374 279,804 335,266 193,044 144,170 27.96%
PBT 116,122 93,326 52,402 34,372 32,604 28,400 24,314 29.73%
Tax -28,380 -22,286 -15,718 -9,232 -11,300 -7,348 -6,878 26.61%
NP 87,742 71,040 36,684 25,140 21,304 21,052 17,436 30.87%
-
NP to SH 87,742 71,040 36,684 25,140 21,304 21,052 17,436 30.87%
-
Tax Rate 24.44% 23.88% 30.00% 26.86% 34.66% 25.87% 28.29% -
Total Cost 546,236 504,424 310,690 254,664 313,962 171,992 126,734 27.54%
-
Net Worth 423,242 342,151 300,718 276,809 235,114 226,241 175,343 15.80%
Dividend
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Div 28,122 22,433 12,027 11,971 9,065 8,958 8,941 21.02%
Div Payout % 32.05% 31.58% 32.79% 47.62% 42.55% 42.55% 51.28% -
Equity
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 423,242 342,151 300,718 276,809 235,114 226,241 175,343 15.80%
NOSH 562,448 373,894 300,688 299,285 226,638 223,957 223,538 16.60%
Ratio Analysis
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
NP Margin 13.84% 12.34% 10.56% 8.98% 6.35% 10.91% 12.09% -
ROE 20.73% 20.76% 12.20% 9.08% 9.06% 9.31% 9.94% -
Per Share
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 112.72 153.91 115.53 93.49 147.93 86.20 64.49 9.74%
EPS 15.60 19.00 12.20 8.40 9.40 9.40 7.80 12.23%
DPS 5.00 6.00 4.00 4.00 4.00 4.00 4.00 3.78%
NAPS 0.7525 0.9151 1.0001 0.9249 1.0374 1.0102 0.7844 -0.68%
Adjusted Per Share Value based on latest NOSH - 304,850
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 112.55 102.17 61.67 49.68 59.52 34.27 25.60 27.96%
EPS 15.58 12.61 6.51 4.46 3.78 3.74 3.10 30.84%
DPS 4.99 3.98 2.14 2.13 1.61 1.59 1.59 20.97%
NAPS 0.7514 0.6074 0.5339 0.4914 0.4174 0.4017 0.3113 15.80%
Price Multiplier on Financial Quarter End Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 -
Price 4.30 2.00 1.51 1.84 1.13 1.03 1.18 -
P/RPS 3.81 1.30 1.31 1.97 0.76 1.19 1.83 12.98%
P/EPS 27.56 10.53 12.38 21.90 12.02 10.96 15.13 10.50%
EY 3.63 9.50 8.08 4.57 8.32 9.13 6.61 -9.49%
DY 1.16 3.00 2.65 2.17 3.54 3.88 3.39 -16.35%
P/NAPS 5.71 2.19 1.51 1.99 1.09 1.02 1.50 24.93%
Price Multiplier on Announcement Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 28/09/17 27/09/16 29/09/15 17/09/14 24/09/13 28/09/12 27/09/11 -
Price 3.05 2.51 1.54 1.59 1.14 1.00 1.04 -
P/RPS 2.71 1.63 1.33 1.70 0.77 1.16 1.61 9.05%
P/EPS 19.55 13.21 12.62 18.93 12.13 10.64 13.33 6.58%
EY 5.11 7.57 7.92 5.28 8.25 9.40 7.50 -6.18%
DY 1.64 2.39 2.60 2.52 3.51 4.00 3.85 -13.24%
P/NAPS 4.05 2.74 1.54 1.72 1.10 0.99 1.33 20.37%

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