[GKENT] YoY Cumulative Quarter Result on 31-Jan-2011 [#4]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
11-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Jan-2011 [#4]
Profit Trend
QoQ- 54.36%
YoY- 24.71%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Cumulative Result
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Revenue 506,299 276,810 152,253 165,037 125,069 106,933 89,832 33.36%
PBT 51,135 35,576 26,196 32,434 26,095 14,618 13,051 25.53%
Tax -14,927 -10,018 -6,858 -7,659 -6,229 -3,410 -4,079 24.11%
NP 36,208 25,558 19,338 24,775 19,866 11,208 8,972 26.15%
-
NP to SH 36,208 25,558 19,338 24,775 19,866 11,193 8,882 26.36%
-
Tax Rate 29.19% 28.16% 26.18% 23.61% 23.87% 23.33% 31.25% -
Total Cost 470,091 251,252 132,915 140,262 105,203 95,725 80,860 34.05%
-
Net Worth 185,116 232,823 182,968 164,888 148,736 158,195 174,316 1.00%
Dividend
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Div 16,871 14,609 11,243 11,307 9,045 7,862 - -
Div Payout % 46.60% 57.16% 58.14% 45.64% 45.53% 70.25% - -
Equity
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Net Worth 185,116 232,823 182,968 164,888 148,736 158,195 174,316 1.00%
NOSH 224,956 224,754 224,860 226,153 226,146 224,645 225,331 -0.02%
Ratio Analysis
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
NP Margin 7.15% 9.23% 12.70% 15.01% 15.88% 10.48% 9.99% -
ROE 19.56% 10.98% 10.57% 15.03% 13.36% 7.08% 5.10% -
Per Share
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 225.07 123.16 67.71 72.98 55.30 47.60 39.87 33.40%
EPS 12.10 11.30 8.60 11.00 8.80 5.00 3.90 20.74%
DPS 7.50 6.50 5.00 5.00 4.00 3.50 0.00 -
NAPS 0.8229 1.0359 0.8137 0.7291 0.6577 0.7042 0.7736 1.03%
Adjusted Per Share Value based on latest NOSH - 223,523
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 89.89 49.14 27.03 29.30 22.20 18.98 15.95 33.36%
EPS 6.43 4.54 3.43 4.40 3.53 1.99 1.58 26.32%
DPS 3.00 2.59 2.00 2.01 1.61 1.40 0.00 -
NAPS 0.3286 0.4133 0.3248 0.2927 0.2641 0.2809 0.3095 1.00%
Price Multiplier on Financial Quarter End Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 -
Price 1.16 0.92 0.95 1.20 0.88 0.50 0.52 -
P/RPS 0.52 0.75 1.40 1.64 1.59 1.05 1.30 -14.15%
P/EPS 7.21 8.09 11.05 10.95 10.02 10.04 13.19 -9.56%
EY 13.88 12.36 9.05 9.13 9.98 9.97 7.58 10.59%
DY 6.47 7.07 5.26 4.17 4.55 7.00 0.00 -
P/NAPS 1.41 0.89 1.17 1.65 1.34 0.71 0.67 13.19%
Price Multiplier on Announcement Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 27/03/14 28/03/13 28/03/12 11/03/11 23/03/10 25/03/09 25/03/08 -
Price 1.21 0.845 0.87 1.16 1.04 0.54 0.52 -
P/RPS 0.54 0.69 1.28 1.59 1.88 1.13 1.30 -13.60%
P/EPS 7.52 7.43 10.12 10.59 11.84 10.84 13.19 -8.93%
EY 13.30 13.46 9.89 9.44 8.45 9.23 7.58 9.81%
DY 6.20 7.69 5.75 4.31 3.85 6.48 0.00 -
P/NAPS 1.47 0.82 1.07 1.59 1.58 0.77 0.67 13.97%

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