[GKENT] YoY Cumulative Quarter Result on 31-Jul-2014 [#2]

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
Cumulative Result
Revenue	316,989	287,732	173,687	139,902	167,633	96,522	72,085	27.96%
YoY %	10.17%	65.66%	24.15%	-16.54%	73.67%	33.90%	-	-
Horiz. %	439.74%	399.16%	240.95%	194.08%	232.55%	133.90%	100.00%	-
PBT	58,061	46,663	26,201	17,186	16,302	14,200	12,157	29.73%
YoY %	24.43%	78.10%	52.46%	5.42%	14.80%	16.81%	-	-
Horiz. %	477.59%	383.84%	215.52%	141.37%	134.10%	116.81%	100.00%	-
Tax	-14,190	-11,143	-7,859	-4,616	-5,650	-3,674	-3,439	26.61%
YoY %	-27.34%	-41.79%	-70.26%	18.30%	-53.78%	-6.83%	-	-
Horiz. %	412.62%	324.02%	228.53%	134.23%	164.29%	106.83%	100.00%	-
NP	43,871	35,520	18,342	12,570	10,652	10,526	8,718	30.87%
YoY %	23.51%	93.65%	45.92%	18.01%	1.20%	20.74%	-	-
Horiz. %	503.22%	407.43%	210.39%	144.18%	122.18%	120.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	43,871	35,520	18,342	12,570	10,652	10,526	8,718	30.87%
YoY %	23.51%	93.65%	45.92%	18.01%	1.20%	20.74%	-	-
Horiz. %	503.22%	407.43%	210.39%	144.18%	122.18%	120.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.44%	23.88%	30.00%	26.86%	34.66%	25.87%	28.29%	-
YoY %	2.35%	-20.40%	11.69%	-22.50%	33.98%	-8.55%	-	-
Horiz. %	86.39%	84.41%	106.04%	94.95%	122.52%	91.45%	100.00%	-
Total Cost	273,118	252,212	155,345	127,332	156,981	85,996	63,367	27.54%
YoY %	8.29%	62.36%	22.00%	-18.89%	82.54%	35.71%	-	-
Horiz. %	431.01%	398.02%	245.15%	200.94%	247.73%	135.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	423,242	342,151	300,718	276,809	235,114	226,241	175,343	15.80%
YoY %	23.70%	13.78%	8.64%	17.73%	3.92%	29.03%	-	-
Horiz. %	241.38%	195.13%	171.50%	157.87%	134.09%	129.03%	100.00%	-

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
Dividend
Div	14,061	11,216	6,013	5,985	4,532	4,479	4,470	21.02%
YoY %	25.37%	86.53%	0.47%	32.06%	1.18%	0.20%	-	-
Horiz. %	314.56%	250.92%	134.52%	133.89%	101.39%	100.20%	100.00%	-
Div Payout %	32.05%	31.58%	32.79%	47.62%	42.55%	42.55%	51.28%	-
YoY %	1.49%	-3.69%	-31.14%	11.92%	0.00%	-17.02%	-	-
Horiz. %	62.50%	61.58%	63.94%	92.86%	82.98%	82.98%	100.00%	-

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
Equity
Net Worth	423,242	342,151	300,718	276,809	235,114	226,241	175,343	15.80%
YoY %	23.70%	13.78%	8.64%	17.73%	3.92%	29.03%	-	-
Horiz. %	241.38%	195.13%	171.50%	157.87%	134.09%	129.03%	100.00%	-
NOSH	562,448	373,894	300,688	299,285	226,638	223,957	223,538	16.60%
YoY %	50.43%	24.35%	0.47%	32.05%	1.20%	0.19%	-	-
Horiz. %	251.61%	167.26%	134.51%	133.89%	101.39%	100.19%	100.00%	-

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
Ratio Analysis
NP Margin	13.84%	12.34%	10.56%	8.98%	6.35%	10.91%	12.09%	-
YoY %	12.16%	16.86%	17.59%	41.42%	-41.80%	-9.76%	-	-
Horiz. %	114.47%	102.07%	87.34%	74.28%	52.52%	90.24%	100.00%	-
ROE	10.37%	10.38%	6.10%	4.54%	4.53%	4.65%	4.97%	-
YoY %	-0.10%	70.16%	34.36%	0.22%	-2.58%	-6.44%	-	-
Horiz. %	208.65%	208.85%	122.74%	91.35%	91.15%	93.56%	100.00%	-

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
Per Share
RPS	56.36	76.96	57.76	46.75	73.96	43.10	32.25	9.74%
YoY %	-26.77%	33.24%	23.55%	-36.79%	71.60%	33.64%	-	-
Horiz. %	174.76%	238.64%	179.10%	144.96%	229.33%	133.64%	100.00%	-
EPS	7.80	9.50	6.10	4.20	4.70	4.70	3.90	12.23%
YoY %	-17.89%	55.74%	45.24%	-10.64%	0.00%	20.51%	-	-
Horiz. %	200.00%	243.59%	156.41%	107.69%	120.51%	120.51%	100.00%	-
DPS	2.50	3.00	2.00	2.00	2.00	2.00	2.00	3.78%
YoY %	-16.67%	50.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	125.00%	150.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.7525	0.9151	1.0001	0.9249	1.0374	1.0102	0.7844	-0.68%
YoY %	-17.77%	-8.50%	8.13%	-10.84%	2.69%	28.79%	-	-
Horiz. %	95.93%	116.66%	127.50%	117.91%	132.25%	128.79%	100.00%	-

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
Adjusted Per Share Value based on latest NOSH - 304,850
RPS	56.28	51.08	30.84	24.84	29.76	17.14	12.80	27.96%
YoY %	10.18%	65.63%	24.15%	-16.53%	73.63%	33.91%	-	-
Horiz. %	439.69%	399.06%	240.94%	194.06%	232.50%	133.91%	100.00%	-
EPS	7.79	6.31	3.26	2.23	1.89	1.87	1.55	30.84%
YoY %	23.45%	93.56%	46.19%	17.99%	1.07%	20.65%	-	-
Horiz. %	502.58%	407.10%	210.32%	143.87%	121.94%	120.65%	100.00%	-
DPS	2.50	1.99	1.07	1.06	0.80	0.80	0.79	21.14%
YoY %	25.63%	85.98%	0.94%	32.50%	0.00%	1.27%	-	-
Horiz. %	316.46%	251.90%	135.44%	134.18%	101.27%	101.27%	100.00%	-
NAPS	0.7514	0.6074	0.5339	0.4914	0.4174	0.4017	0.3113	15.80%
YoY %	23.71%	13.77%	8.65%	17.73%	3.91%	29.04%	-	-
Horiz. %	241.37%	195.12%	171.51%	157.85%	134.08%	129.04%	100.00%	-

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/17	29/07/16	31/07/15	31/07/14	31/07/13	31/07/12	29/07/11	-
Price	4.30	2.00	1.51	1.84	1.13	1.03	1.18	-
P/RPS	7.63	2.60	2.61	3.94	1.53	2.39	3.66	13.01%
YoY %	193.46%	-0.38%	-33.76%	157.52%	-35.98%	-34.70%	-	-
Horiz. %	208.47%	71.04%	71.31%	107.65%	41.80%	65.30%	100.00%	-
P/EPS	55.13	21.05	24.75	43.81	24.04	21.91	30.26	10.50%
YoY %	161.90%	-14.95%	-43.51%	82.24%	9.72%	-27.59%	-	-
Horiz. %	182.19%	69.56%	81.79%	144.78%	79.44%	72.41%	100.00%	-
EY	1.81	4.75	4.04	2.28	4.16	4.56	3.31	-9.56%
YoY %	-61.89%	17.57%	77.19%	-45.19%	-8.77%	37.76%	-	-
Horiz. %	54.68%	143.50%	122.05%	68.88%	125.68%	137.76%	100.00%	-
DY	0.58	1.50	1.32	1.09	1.77	1.94	1.69	-16.31%
YoY %	-61.33%	13.64%	21.10%	-38.42%	-8.76%	14.79%	-	-
Horiz. %	34.32%	88.76%	78.11%	64.50%	104.73%	114.79%	100.00%	-
P/NAPS	5.71	2.19	1.51	1.99	1.09	1.02	1.50	24.93%
YoY %	160.73%	45.03%	-24.12%	82.57%	6.86%	-32.00%	-	-
Horiz. %	380.67%	146.00%	100.67%	132.67%	72.67%	68.00%	100.00%	-

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
Price Multiplier on Announcement Date
Date	28/09/17	27/09/16	29/09/15	17/09/14	24/09/13	28/09/12	27/09/11	-
Price	3.05	2.51	1.54	1.59	1.14	1.00	1.04	-
P/RPS	5.41	3.26	2.67	3.40	1.54	2.32	3.23	8.96%
YoY %	65.95%	22.10%	-21.47%	120.78%	-33.62%	-28.17%	-	-
Horiz. %	167.49%	100.93%	82.66%	105.26%	47.68%	71.83%	100.00%	-
P/EPS	39.10	26.42	25.25	37.86	24.26	21.28	26.67	6.57%
YoY %	47.99%	4.63%	-33.31%	56.06%	14.00%	-20.21%	-	-
Horiz. %	146.61%	99.06%	94.68%	141.96%	90.96%	79.79%	100.00%	-
EY	2.56	3.78	3.96	2.64	4.12	4.70	3.75	-6.15%
YoY %	-32.28%	-4.55%	50.00%	-35.92%	-12.34%	25.33%	-	-
Horiz. %	68.27%	100.80%	105.60%	70.40%	109.87%	125.33%	100.00%	-
DY	0.82	1.20	1.30	1.26	1.75	2.00	1.92	-13.20%
YoY %	-31.67%	-7.69%	3.17%	-28.00%	-12.50%	4.17%	-	-
Horiz. %	42.71%	62.50%	67.71%	65.62%	91.15%	104.17%	100.00%	-
P/NAPS	4.05	2.74	1.54	1.72	1.10	0.99	1.33	20.37%
YoY %	47.81%	77.92%	-10.47%	56.36%	11.11%	-25.56%	-	-
Horiz. %	304.51%	206.02%	115.79%	129.32%	82.71%	74.44%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos