[GKENT] YoY Cumulative Quarter Result on 30-Apr-2013 [#1]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
25-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- -78.34%
YoY- 17.04%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Cumulative Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 122,964 59,026 64,863 84,688 39,735 30,735 32,475 24.81%
PBT 20,285 13,168 8,705 7,928 6,504 4,842 3,871 31.75%
Tax -5,278 -3,299 -2,232 -2,391 -1,773 -1,770 -1,074 30.35%
NP 15,007 9,869 6,473 5,537 4,731 3,072 2,797 32.27%
-
NP to SH 15,007 9,869 6,473 5,537 4,731 3,072 2,797 32.27%
-
Tax Rate 26.02% 25.05% 25.64% 30.16% 27.26% 36.56% 27.74% -
Total Cost 107,957 49,157 58,390 79,151 35,004 27,663 29,678 23.98%
-
Net Worth 333,455 294,365 246,576 230,604 219,856 164,110 0 -
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 333,455 294,365 246,576 230,604 219,856 164,110 0 -
NOSH 300,140 299,060 223,206 221,480 225,285 219,428 225,230 4.89%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 12.20% 16.72% 9.98% 6.54% 11.91% 10.00% 8.61% -
ROE 4.50% 3.35% 2.63% 2.40% 2.15% 1.87% 0.00% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 40.97 19.74 29.06 38.24 17.64 14.01 14.42 18.99%
EPS 5.00 3.30 2.90 2.50 2.10 1.40 1.20 26.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.111 0.9843 1.1047 1.0412 0.9759 0.7479 0.00 -
Adjusted Per Share Value based on latest NOSH - 221,480
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 21.83 10.48 11.52 15.04 7.05 5.46 5.77 24.80%
EPS 2.66 1.75 1.15 0.98 0.84 0.55 0.50 32.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.592 0.5226 0.4378 0.4094 0.3903 0.2914 0.00 -
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 1.71 1.21 1.69 0.84 1.00 1.17 1.49 -
P/RPS 4.17 6.13 5.82 2.20 5.67 8.35 10.33 -14.01%
P/EPS 34.20 36.67 58.28 33.60 47.62 83.57 119.98 -18.85%
EY 2.92 2.73 1.72 2.98 2.10 1.20 0.83 23.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.23 1.53 0.81 1.02 1.56 0.00 -
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/06/16 30/06/15 30/06/14 25/06/13 25/06/12 29/06/11 29/06/10 -
Price 1.85 1.28 1.71 0.965 1.03 1.15 1.38 -
P/RPS 4.52 6.49 5.88 2.52 5.84 8.21 9.57 -11.74%
P/EPS 37.00 38.79 58.97 38.60 49.05 82.14 111.13 -16.73%
EY 2.70 2.58 1.70 2.59 2.04 1.22 0.90 20.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.30 1.55 0.93 1.06 1.54 0.00 -

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