[GKENT] YoY Annualized Quarter Result on 31-Oct-2020 [#3]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
15-Dec-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2021
Quarter
31-Oct-2020 [#3]
Profit Trend
QoQ--%
YoY- -33.61%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Revenue 273,098 314,168 0 251,174 337,885 421,660 592,104 -13.90%
PBT 22,240 28,229 0 42,316 61,753 120,340 126,341 -28.53%
Tax -5,154 -6,136 0 -11,494 -15,329 -31,448 -29,609 -28.69%
NP 17,085 22,093 0 30,821 46,424 88,892 96,732 -28.49%
-
NP to SH 17,085 22,093 0 30,821 46,424 88,892 96,732 -28.49%
-
Tax Rate 23.17% 21.74% - 27.16% 24.82% 26.13% 23.44% -
Total Cost 256,013 292,074 0 220,353 291,461 332,768 495,372 -11.98%
-
Net Worth 535,529 528,430 0 507,948 494,203 497,276 437,772 3.97%
Dividend
31/12/22 31/12/21 31/12/20 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Div 6,959 6,967 - 7,029 17,948 26,209 33,796 -26.33%
Div Payout % 40.73% 31.54% - 22.81% 38.66% 29.49% 34.94% -
Equity
31/12/22 31/12/21 31/12/20 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Net Worth 535,529 528,430 0 507,948 494,203 497,276 437,772 3.97%
NOSH 563,269 563,269 527,191 563,269 563,269 563,269 563,269 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
NP Margin 6.26% 7.03% 0.00% 12.27% 13.74% 21.08% 16.34% -
ROE 3.19% 4.18% 0.00% 6.07% 9.39% 17.88% 22.10% -
Per Share
31/12/22 31/12/21 31/12/20 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 52.32 60.12 0.00 47.64 62.75 75.08 105.12 -12.62%
EPS 3.27 4.23 0.00 5.87 8.67 15.87 17.20 -27.46%
DPS 1.33 1.33 0.00 1.33 3.33 4.67 6.00 -25.27%
NAPS 1.026 1.0112 0.00 0.9635 0.9178 0.8854 0.7772 5.51%
Adjusted Per Share Value based on latest NOSH - 563,269
31/12/22 31/12/21 31/12/20 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 48.48 55.78 0.00 44.59 59.99 74.86 105.12 -13.90%
EPS 3.03 3.92 0.00 5.47 8.24 15.78 17.20 -28.52%
DPS 1.24 1.24 0.00 1.25 3.19 4.65 6.00 -26.28%
NAPS 0.9508 0.9382 0.00 0.9018 0.8774 0.8828 0.7772 3.97%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 30/12/22 31/12/21 31/12/20 30/10/20 31/10/19 31/10/18 31/10/17 -
Price 0.525 0.65 0.78 0.67 1.03 1.09 3.24 -
P/RPS 1.00 1.08 0.00 1.41 1.64 1.45 3.08 -19.55%
P/EPS 16.04 15.37 0.00 11.46 11.95 6.89 18.87 -3.09%
EY 6.23 6.50 0.00 8.73 8.37 14.52 5.30 3.17%
DY 2.54 2.05 0.00 1.99 3.24 4.28 1.85 6.32%
P/NAPS 0.51 0.64 0.00 0.70 1.12 1.23 4.17 -33.39%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 21/02/23 23/02/22 - 15/12/20 18/12/19 19/12/18 05/12/17 -
Price 0.54 0.625 0.00 0.77 0.96 0.785 3.39 -
P/RPS 1.03 1.04 0.00 1.62 1.53 1.05 3.22 -19.78%
P/EPS 16.50 14.78 0.00 13.17 11.13 4.96 19.74 -3.40%
EY 6.06 6.76 0.00 7.59 8.98 20.16 5.07 3.51%
DY 2.47 2.13 0.00 1.73 3.47 5.94 1.77 6.65%
P/NAPS 0.53 0.62 0.00 0.80 1.05 0.89 4.36 -33.47%

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