[GKENT] YoY Annualized Quarter Result on 31-Oct-2012 [#3]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
10-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- -4.35%
YoY- 22.74%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 360,830 314,577 319,320 205,658 138,153 156,150 111,758 21.56%
PBT 57,213 36,893 35,660 27,977 22,768 28,381 22,828 16.53%
Tax -16,661 -10,496 -12,026 -7,841 -6,362 -6,981 -5,997 18.55%
NP 40,552 26,397 23,633 20,136 16,405 21,400 16,830 15.77%
-
NP to SH 40,552 26,397 23,633 20,136 16,405 21,400 16,830 15.77%
-
Tax Rate 29.12% 28.45% 33.72% 28.03% 27.94% 24.60% 26.27% -
Total Cost 320,278 288,180 295,686 185,522 121,748 134,750 94,928 22.45%
-
Net Worth 310,313 278,251 230,380 221,931 174,425 158,182 144,961 13.51%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div 14,052 12,798 10,470 6,010 5,965 5,986 6,010 15.19%
Div Payout % 34.65% 48.48% 44.30% 29.85% 36.36% 27.98% 35.71% -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 310,313 278,251 230,380 221,931 174,425 158,182 144,961 13.51%
NOSH 301,128 299,969 224,367 225,402 223,709 224,500 225,410 4.94%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 11.24% 8.39% 7.40% 9.79% 11.87% 13.70% 15.06% -
ROE 13.07% 9.49% 10.26% 9.07% 9.41% 13.53% 11.61% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 119.83 104.87 142.32 91.24 61.76 69.55 49.58 15.83%
EPS 13.47 8.80 10.53 8.93 7.33 9.47 7.47 10.32%
DPS 4.67 4.27 4.67 2.67 2.67 2.67 2.67 9.76%
NAPS 1.0305 0.9276 1.0268 0.9846 0.7797 0.7046 0.6431 8.17%
Adjusted Per Share Value based on latest NOSH - 228,800
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 64.06 55.85 56.69 36.51 24.53 27.72 19.84 21.56%
EPS 7.20 4.69 4.20 3.57 2.91 3.80 2.99 15.76%
DPS 2.49 2.27 1.86 1.07 1.06 1.06 1.07 15.10%
NAPS 0.5509 0.494 0.409 0.394 0.3097 0.2808 0.2574 13.51%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 1.64 1.45 1.06 0.98 0.975 1.24 0.87 -
P/RPS 1.37 1.38 0.74 1.07 1.58 1.78 1.75 -3.99%
P/EPS 12.18 16.48 10.06 10.97 13.30 13.01 11.65 0.74%
EY 8.21 6.07 9.94 9.12 7.52 7.69 8.58 -0.73%
DY 2.85 2.94 4.40 2.72 2.74 2.15 3.07 -1.23%
P/NAPS 1.59 1.56 1.03 1.00 1.25 1.76 1.35 2.76%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 14/12/15 15/12/14 13/12/13 10/12/12 08/12/11 14/12/10 15/12/09 -
Price 1.64 1.10 1.17 0.96 1.00 1.19 0.88 -
P/RPS 1.37 1.05 0.82 1.05 1.62 1.71 1.77 -4.17%
P/EPS 12.18 12.50 11.11 10.75 13.64 12.48 11.79 0.54%
EY 8.21 8.00 9.00 9.31 7.33 8.01 8.48 -0.53%
DY 2.85 3.88 3.99 2.78 2.67 2.24 3.03 -1.01%
P/NAPS 1.59 1.19 1.14 0.98 1.28 1.69 1.37 2.51%

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