[GKENT] YoY Cumulative Quarter Result on 31-Jul-2015 [#2]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
29-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Jul-2015 [#2]
Profit Trend
QoQ- 85.85%
YoY- 45.92%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Cumulative Result
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 212,695 316,989 287,732 173,687 139,902 167,633 96,522 14.06%
PBT 55,565 58,061 46,663 26,201 17,186 16,302 14,200 25.51%
Tax -9,450 -14,190 -11,143 -7,859 -4,616 -5,650 -3,674 17.04%
NP 46,115 43,871 35,520 18,342 12,570 10,652 10,526 27.90%
-
NP to SH 46,115 43,871 35,520 18,342 12,570 10,652 10,526 27.90%
-
Tax Rate 17.01% 24.44% 23.88% 30.00% 26.86% 34.66% 25.87% -
Total Cost 166,580 273,118 252,212 155,345 127,332 156,981 85,996 11.64%
-
Net Worth 490,244 423,242 342,151 300,718 276,809 235,114 226,241 13.74%
Dividend
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Div 11,237 14,061 11,216 6,013 5,985 4,532 4,479 16.55%
Div Payout % 24.37% 32.05% 31.58% 32.79% 47.62% 42.55% 42.55% -
Equity
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 490,244 423,242 342,151 300,718 276,809 235,114 226,241 13.74%
NOSH 563,269 562,448 373,894 300,688 299,285 226,638 223,957 16.60%
Ratio Analysis
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
NP Margin 21.68% 13.84% 12.34% 10.56% 8.98% 6.35% 10.91% -
ROE 9.41% 10.37% 10.38% 6.10% 4.54% 4.53% 4.65% -
Per Share
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 37.85 56.36 76.96 57.76 46.75 73.96 43.10 -2.14%
EPS 8.20 7.80 9.50 6.10 4.20 4.70 4.70 9.71%
DPS 2.00 2.50 3.00 2.00 2.00 2.00 2.00 0.00%
NAPS 0.8725 0.7525 0.9151 1.0001 0.9249 1.0374 1.0102 -2.41%
Adjusted Per Share Value based on latest NOSH - 302,607
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 37.76 56.28 51.08 30.84 24.84 29.76 17.14 14.06%
EPS 8.19 7.79 6.31 3.26 2.23 1.89 1.87 27.89%
DPS 2.00 2.50 1.99 1.07 1.06 0.80 0.80 16.49%
NAPS 0.8704 0.7514 0.6074 0.5339 0.4914 0.4174 0.4017 13.74%
Price Multiplier on Financial Quarter End Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 -
Price 1.43 4.30 2.00 1.51 1.84 1.13 1.03 -
P/RPS 3.78 7.63 2.60 2.61 3.94 1.53 2.39 7.93%
P/EPS 17.42 55.13 21.05 24.75 43.81 24.04 21.91 -3.74%
EY 5.74 1.81 4.75 4.04 2.28 4.16 4.56 3.90%
DY 1.40 0.58 1.50 1.32 1.09 1.77 1.94 -5.28%
P/NAPS 1.64 5.71 2.19 1.51 1.99 1.09 1.02 8.23%
Price Multiplier on Announcement Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 26/09/18 28/09/17 27/09/16 29/09/15 17/09/14 24/09/13 28/09/12 -
Price 1.37 3.05 2.51 1.54 1.59 1.14 1.00 -
P/RPS 3.62 5.41 3.26 2.67 3.40 1.54 2.32 7.69%
P/EPS 16.69 39.10 26.42 25.25 37.86 24.26 21.28 -3.96%
EY 5.99 2.56 3.78 3.96 2.64 4.12 4.70 4.12%
DY 1.46 0.82 1.20 1.30 1.26 1.75 2.00 -5.10%
P/NAPS 1.57 4.05 2.74 1.54 1.72 1.10 0.99 7.98%

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