[GKENT] YoY Annualized Quarter Result on 31-Oct-2007 [#3]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
18-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Oct-2007 [#3]
Profit Trend
QoQ- -11.29%
YoY- 35.45%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 156,150 111,758 106,905 86,112 88,516 98,401 96,768 8.29%
PBT 28,381 22,828 12,305 14,717 11,146 11,962 13,850 12.69%
Tax -6,981 -5,997 -4,464 -4,421 -3,456 -3,324 -3,826 10.53%
NP 21,400 16,830 7,841 10,296 7,690 8,638 10,024 13.46%
-
NP to SH 21,400 16,830 7,821 10,200 7,530 8,522 10,024 13.46%
-
Tax Rate 24.60% 26.27% 36.28% 30.04% 31.01% 27.79% 27.62% -
Total Cost 134,750 94,928 99,064 75,816 80,825 89,762 86,744 7.61%
-
Net Worth 158,182 144,961 176,002 172,800 0 0 95,703 8.73%
Dividend
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Div 5,986 6,010 6,016 - - - - -
Div Payout % 27.98% 35.71% 76.92% - - - - -
Equity
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Net Worth 158,182 144,961 176,002 172,800 0 0 95,703 8.73%
NOSH 224,500 225,410 225,615 225,000 225,019 158,610 158,607 5.95%
Ratio Analysis
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
NP Margin 13.70% 15.06% 7.33% 11.96% 8.69% 8.78% 10.36% -
ROE 13.53% 11.61% 4.44% 5.90% 0.00% 0.00% 10.47% -
Per Share
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 69.55 49.58 47.38 38.27 39.34 62.04 61.01 2.20%
EPS 9.47 7.47 3.47 4.53 3.33 3.79 6.32 6.96%
DPS 2.67 2.67 2.67 0.00 0.00 0.00 0.00 -
NAPS 0.7046 0.6431 0.7801 0.768 0.00 0.00 0.6034 2.61%
Adjusted Per Share Value based on latest NOSH - 237,624
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 27.72 19.84 18.98 15.29 15.71 17.47 17.18 8.29%
EPS 3.80 2.99 1.39 1.81 1.34 1.51 1.78 13.46%
DPS 1.06 1.07 1.07 0.00 0.00 0.00 0.00 -
NAPS 0.2808 0.2574 0.3125 0.3068 0.00 0.00 0.1699 8.73%
Price Multiplier on Financial Quarter End Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 -
Price 1.24 0.87 0.38 0.57 0.57 0.60 0.72 -
P/RPS 1.78 1.75 0.80 1.49 1.45 0.97 1.18 7.08%
P/EPS 13.01 11.65 10.96 12.57 17.03 11.17 11.39 2.24%
EY 7.69 8.58 9.12 7.95 5.87 8.96 8.78 -2.18%
DY 2.15 3.07 7.02 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.35 0.49 0.74 0.00 0.00 1.19 6.73%
Price Multiplier on Announcement Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 14/12/10 15/12/09 10/12/08 18/12/07 19/12/06 13/12/05 09/12/04 -
Price 1.19 0.88 0.36 0.54 0.57 0.60 0.81 -
P/RPS 1.71 1.77 0.76 1.41 1.45 0.97 1.33 4.27%
P/EPS 12.48 11.79 10.38 11.91 17.03 11.17 12.82 -0.44%
EY 8.01 8.48 9.63 8.40 5.87 8.96 7.80 0.44%
DY 2.24 3.03 7.41 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.37 0.46 0.70 0.00 0.00 1.34 3.94%

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