[GKENT] YoY Cumulative Quarter Result on 31-Jan-2007 [#4]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
27-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jan-2007 [#4]
Profit Trend
QoQ- 43.08%
YoY- 9.11%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Cumulative Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 125,069 106,933 89,832 93,777 94,376 108,512 105,443 2.88%
PBT 26,095 14,618 13,051 10,836 10,045 14,890 8,826 19.78%
Tax -6,229 -3,410 -4,079 -2,609 -2,576 -4,656 -2,442 16.87%
NP 19,866 11,208 8,972 8,227 7,469 10,234 6,384 20.80%
-
NP to SH 19,866 11,193 8,882 8,081 7,406 10,234 6,384 20.80%
-
Tax Rate 23.87% 23.33% 31.25% 24.08% 25.64% 31.27% 27.67% -
Total Cost 105,203 95,725 80,860 85,550 86,907 98,278 99,059 1.00%
-
Net Worth 148,736 158,195 174,316 160,400 107,234 99,250 59,653 16.43%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div 9,045 7,862 - - - - - -
Div Payout % 45.53% 70.25% - - - - - -
Equity
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 148,736 158,195 174,316 160,400 107,234 99,250 59,653 16.43%
NOSH 226,146 224,645 225,331 225,408 158,608 158,421 109,575 12.82%
Ratio Analysis
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin 15.88% 10.48% 9.99% 8.77% 7.91% 9.43% 6.05% -
ROE 13.36% 7.08% 5.10% 5.04% 6.91% 10.31% 10.70% -
Per Share
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 55.30 47.60 39.87 41.60 59.50 68.50 96.23 -8.81%
EPS 8.80 5.00 3.90 3.59 3.29 6.46 5.83 7.09%
DPS 4.00 3.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6577 0.7042 0.7736 0.7116 0.6761 0.6265 0.5444 3.19%
Adjusted Per Share Value based on latest NOSH - 226,346
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 22.20 18.98 15.95 16.65 16.76 19.26 18.72 2.87%
EPS 3.53 1.99 1.58 1.43 1.31 1.82 1.13 20.88%
DPS 1.61 1.40 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2641 0.2809 0.3095 0.2848 0.1904 0.1762 0.1059 16.43%
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 -
Price 0.88 0.50 0.52 0.56 0.60 0.82 1.15 -
P/RPS 1.59 1.05 1.30 1.35 1.01 1.20 1.20 4.79%
P/EPS 10.02 10.04 13.19 15.62 12.85 12.69 19.74 -10.67%
EY 9.98 9.97 7.58 6.40 7.78 7.88 5.07 11.93%
DY 4.55 7.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 0.71 0.67 0.79 0.89 1.31 2.11 -7.28%
Price Multiplier on Announcement Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 23/03/10 25/03/09 25/03/08 27/03/07 30/03/06 23/03/05 30/03/04 -
Price 1.04 0.54 0.52 0.60 0.55 0.77 0.90 -
P/RPS 1.88 1.13 1.30 1.44 0.92 1.12 0.94 12.23%
P/EPS 11.84 10.84 13.19 16.74 11.78 11.92 15.45 -4.33%
EY 8.45 9.23 7.58 5.98 8.49 8.39 6.47 4.54%
DY 3.85 6.48 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 0.77 0.67 0.84 0.81 1.23 1.65 -0.71%

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