[GKENT] YoY Cumulative Quarter Result on 31-Jan-2010 [#4]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
23-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jan-2010 [#4]
Profit Trend
QoQ- 57.38%
YoY- 77.49%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Cumulative Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 276,810 152,253 165,037 125,069 106,933 89,832 93,777 19.75%
PBT 35,576 26,196 32,434 26,095 14,618 13,051 10,836 21.89%
Tax -10,018 -6,858 -7,659 -6,229 -3,410 -4,079 -2,609 25.11%
NP 25,558 19,338 24,775 19,866 11,208 8,972 8,227 20.77%
-
NP to SH 25,558 19,338 24,775 19,866 11,193 8,882 8,081 21.13%
-
Tax Rate 28.16% 26.18% 23.61% 23.87% 23.33% 31.25% 24.08% -
Total Cost 251,252 132,915 140,262 105,203 95,725 80,860 85,550 19.64%
-
Net Worth 232,823 182,968 164,888 148,736 158,195 174,316 160,400 6.40%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div 14,609 11,243 11,307 9,045 7,862 - - -
Div Payout % 57.16% 58.14% 45.64% 45.53% 70.25% - - -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 232,823 182,968 164,888 148,736 158,195 174,316 160,400 6.40%
NOSH 224,754 224,860 226,153 226,146 224,645 225,331 225,408 -0.04%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 9.23% 12.70% 15.01% 15.88% 10.48% 9.99% 8.77% -
ROE 10.98% 10.57% 15.03% 13.36% 7.08% 5.10% 5.04% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 123.16 67.71 72.98 55.30 47.60 39.87 41.60 19.80%
EPS 11.30 8.60 11.00 8.80 5.00 3.90 3.59 21.03%
DPS 6.50 5.00 5.00 4.00 3.50 0.00 0.00 -
NAPS 1.0359 0.8137 0.7291 0.6577 0.7042 0.7736 0.7116 6.45%
Adjusted Per Share Value based on latest NOSH - 227,393
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 53.03 29.17 31.62 23.96 20.49 17.21 17.97 19.74%
EPS 4.90 3.70 4.75 3.81 2.14 1.70 1.55 21.12%
DPS 2.80 2.15 2.17 1.73 1.51 0.00 0.00 -
NAPS 0.446 0.3505 0.3159 0.2849 0.3031 0.3339 0.3073 6.39%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 0.92 0.95 1.20 0.88 0.50 0.52 0.56 -
P/RPS 0.75 1.40 1.64 1.59 1.05 1.30 1.35 -9.32%
P/EPS 8.09 11.05 10.95 10.02 10.04 13.19 15.62 -10.37%
EY 12.36 9.05 9.13 9.98 9.97 7.58 6.40 11.58%
DY 7.07 5.26 4.17 4.55 7.00 0.00 0.00 -
P/NAPS 0.89 1.17 1.65 1.34 0.71 0.67 0.79 2.00%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 28/03/13 28/03/12 11/03/11 23/03/10 25/03/09 25/03/08 27/03/07 -
Price 0.845 0.87 1.16 1.04 0.54 0.52 0.60 -
P/RPS 0.69 1.28 1.59 1.88 1.13 1.30 1.44 -11.52%
P/EPS 7.43 10.12 10.59 11.84 10.84 13.19 16.74 -12.65%
EY 13.46 9.89 9.44 8.45 9.23 7.58 5.98 14.46%
DY 7.69 5.75 4.31 3.85 6.48 0.00 0.00 -
P/NAPS 0.82 1.07 1.59 1.58 0.77 0.67 0.84 -0.40%

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