[GKENT] YoY Annualized Quarter Result on 31-Jul-2020 [#2]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
14-Sep-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2021
Quarter
31-Jul-2020 [#2]
Profit Trend
QoQ--%
YoY- -49.24%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Revenue 296,194 281,930 0 218,942 361,000 425,390 633,978 -13.68%
PBT 39,264 29,358 0 31,296 67,332 111,130 116,122 -18.92%
Tax -8,310 -5,504 0 -6,362 -18,210 -18,900 -28,380 -21.14%
NP 30,954 23,854 0 24,934 49,122 92,230 87,742 -18.25%
-
NP to SH 30,954 23,854 0 24,934 49,122 92,230 87,742 -18.25%
-
Tax Rate 21.16% 18.75% - 20.33% 27.05% 17.01% 24.44% -
Total Cost 265,240 258,076 0 194,008 311,878 333,160 546,236 -13.04%
-
Net Worth 543,307 529,871 0 504,964 491,488 490,244 423,242 4.94%
Dividend
30/09/22 30/09/21 30/09/20 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Div 10,439 10,454 - 10,579 16,158 22,475 28,122 -17.44%
Div Payout % 33.72% 43.83% - 42.43% 32.89% 24.37% 32.05% -
Equity
30/09/22 30/09/21 30/09/20 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Net Worth 543,307 529,871 0 504,964 491,488 490,244 423,242 4.94%
NOSH 563,269 563,269 528,980 563,269 563,269 563,269 562,448 0.02%
Ratio Analysis
30/09/22 30/09/21 30/09/20 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
NP Margin 10.45% 8.46% 0.00% 11.39% 13.61% 21.68% 13.84% -
ROE 5.70% 4.50% 0.00% 4.94% 9.99% 18.81% 20.73% -
Per Share
30/09/22 30/09/21 30/09/20 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 56.75 53.94 0.00 41.39 67.02 75.71 112.72 -12.43%
EPS 5.92 4.56 0.00 4.80 9.20 16.40 15.60 -17.09%
DPS 2.00 2.00 0.00 2.00 3.00 4.00 5.00 -16.24%
NAPS 1.0409 1.0137 0.00 0.9546 0.9125 0.8725 0.7525 6.47%
Adjusted Per Share Value based on latest NOSH - 563,269
30/09/22 30/09/21 30/09/20 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 52.58 50.05 0.00 38.87 64.09 75.52 112.55 -13.68%
EPS 5.50 4.23 0.00 4.43 8.72 16.37 15.58 -18.24%
DPS 1.85 1.86 0.00 1.88 2.87 3.99 4.99 -17.46%
NAPS 0.9646 0.9407 0.00 0.8965 0.8726 0.8704 0.7514 4.94%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Date 30/09/22 30/09/21 30/09/20 30/07/20 31/07/19 31/07/18 31/07/17 -
Price 0.49 0.665 0.665 0.68 1.16 1.43 4.30 -
P/RPS 0.86 1.23 0.00 1.64 1.73 1.89 3.81 -25.01%
P/EPS 8.26 14.57 0.00 14.43 12.72 8.71 27.56 -20.79%
EY 12.10 6.86 0.00 6.93 7.86 11.48 3.63 26.22%
DY 4.08 3.01 0.00 2.94 2.59 2.80 1.16 27.54%
P/NAPS 0.47 0.66 0.00 0.71 1.27 1.64 5.71 -38.30%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Date 23/11/22 23/11/21 - 14/09/20 24/09/19 26/09/18 28/09/17 -
Price 0.49 0.69 0.00 0.73 1.04 1.37 3.05 -
P/RPS 0.86 1.28 0.00 1.76 1.55 1.81 2.71 -19.90%
P/EPS 8.26 15.12 0.00 15.49 11.40 8.35 19.55 -15.35%
EY 12.10 6.61 0.00 6.46 8.77 11.98 5.11 18.14%
DY 4.08 2.90 0.00 2.74 2.88 2.92 1.64 19.27%
P/NAPS 0.47 0.68 0.00 0.76 1.14 1.57 4.05 -34.07%

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