[GKENT] YoY Cumulative Quarter Result on 31-Jul-2007 [#2]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
11-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jul-2007 [#2]
Profit Trend
QoQ- 217.8%
YoY- 37.83%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Cumulative Result
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 71,391 51,345 51,326 40,104 45,448 48,342 45,987 7.60%
PBT 10,634 9,151 6,526 8,915 6,363 6,134 7,121 6.90%
Tax -2,792 -2,606 -2,006 -3,111 -2,096 -1,679 -2,280 3.43%
NP 7,842 6,545 4,520 5,804 4,267 4,455 4,841 8.36%
-
NP to SH 7,842 6,545 4,508 5,749 4,171 4,412 4,841 8.36%
-
Tax Rate 26.26% 28.48% 30.74% 34.90% 32.94% 27.37% 32.02% -
Total Cost 63,549 44,800 46,806 34,300 41,181 43,887 41,146 7.51%
-
Net Worth 0 145,028 182,190 170,170 0 103,935 92,200 -
Dividend
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div 4,566 4,513 - - - - - -
Div Payout % 58.23% 68.97% - - - - - -
Equity
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 0 145,028 182,190 170,170 0 103,935 92,200 -
NOSH 228,305 225,689 225,400 225,450 158,593 158,705 158,202 6.30%
Ratio Analysis
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin 10.98% 12.75% 8.81% 14.47% 9.39% 9.22% 10.53% -
ROE 0.00% 4.51% 2.47% 3.38% 0.00% 4.24% 5.25% -
Per Share
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 31.27 22.75 22.77 17.79 28.66 30.46 29.07 1.22%
EPS 3.50 2.90 2.00 2.55 1.85 2.78 3.06 2.26%
DPS 2.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.6426 0.8083 0.7548 0.00 0.6549 0.5828 -
Adjusted Per Share Value based on latest NOSH - 225,142
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 13.68 9.84 9.83 7.68 8.71 9.26 8.81 7.60%
EPS 1.50 1.25 0.86 1.10 0.80 0.85 0.93 8.28%
DPS 0.87 0.86 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.2778 0.349 0.326 0.00 0.1991 0.1766 -
Price Multiplier on Financial Quarter End Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 -
Price 1.39 0.73 0.54 0.63 0.48 0.62 0.79 -
P/RPS 4.45 3.21 2.37 3.54 1.67 2.04 2.72 8.54%
P/EPS 40.47 25.17 27.00 24.71 18.25 22.30 25.82 7.77%
EY 2.47 3.97 3.70 4.05 5.48 4.48 3.87 -7.20%
DY 1.44 2.74 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.14 0.67 0.83 0.00 0.95 1.36 -
Price Multiplier on Announcement Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 27/09/10 28/09/09 03/09/08 11/09/07 20/09/06 27/09/05 30/09/04 -
Price 1.29 0.70 0.54 0.58 0.51 0.62 0.75 -
P/RPS 4.13 3.08 2.37 3.26 1.78 2.04 2.58 8.15%
P/EPS 37.56 24.14 27.00 22.75 19.39 22.30 24.51 7.36%
EY 2.66 4.14 3.70 4.40 5.16 4.48 4.08 -6.87%
DY 1.55 2.86 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.09 0.67 0.77 0.00 0.95 1.29 -

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