[GKENT] YoY Cumulative Quarter Result on 31-Oct-2005 [#3]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
13-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Oct-2005 [#3]
Profit Trend
QoQ- 44.88%
YoY- -14.98%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Cumulative Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 80,179 64,584 66,387 73,801 72,576 79,433 74,381 1.25%
PBT 9,229 11,038 8,360 8,972 10,388 6,228 3,808 15.88%
Tax -3,348 -3,316 -2,592 -2,493 -2,870 -2,133 -2,036 8.63%
NP 5,881 7,722 5,768 6,479 7,518 4,095 1,772 22.11%
-
NP to SH 5,866 7,650 5,648 6,392 7,518 4,095 1,772 22.05%
-
Tax Rate 36.28% 30.04% 31.00% 27.79% 27.63% 34.25% 53.47% -
Total Cost 74,298 56,862 60,619 67,322 65,058 75,338 72,609 0.38%
-
Net Worth 176,002 172,799 0 0 95,703 50,033 11,804 56.82%
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div 4,512 - - - - - - -
Div Payout % 76.92% - - - - - - -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 176,002 172,799 0 0 95,703 50,033 11,804 56.82%
NOSH 225,615 224,999 225,019 158,610 158,607 93,068 84,320 17.80%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 7.33% 11.96% 8.69% 8.78% 10.36% 5.16% 2.38% -
ROE 3.33% 4.43% 0.00% 0.00% 7.86% 8.18% 15.01% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 35.54 28.70 29.50 46.53 45.76 85.35 88.21 -14.04%
EPS 2.60 3.40 2.50 2.84 4.74 4.40 2.10 3.62%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7801 0.768 0.00 0.00 0.6034 0.5376 0.14 33.11%
Adjusted Per Share Value based on latest NOSH - 158,400
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 14.23 11.47 11.79 13.10 12.88 14.10 13.21 1.24%
EPS 1.04 1.36 1.00 1.13 1.33 0.73 0.31 22.32%
DPS 0.80 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3125 0.3068 0.00 0.00 0.1699 0.0888 0.021 56.76%
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 -
Price 0.38 0.57 0.57 0.60 0.72 1.52 0.29 -
P/RPS 1.07 1.99 1.93 1.29 1.57 1.78 0.33 21.63%
P/EPS 14.62 16.76 22.71 14.89 15.19 34.55 13.80 0.96%
EY 6.84 5.96 4.40 6.72 6.58 2.89 7.25 -0.96%
DY 5.26 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.74 0.00 0.00 1.19 2.83 2.07 -21.33%
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 10/12/08 18/12/07 19/12/06 13/12/05 09/12/04 29/12/03 17/12/02 -
Price 0.36 0.54 0.57 0.60 0.81 1.19 0.28 -
P/RPS 1.01 1.88 1.93 1.29 1.77 1.39 0.32 21.09%
P/EPS 13.85 15.88 22.71 14.89 17.09 27.05 13.32 0.65%
EY 7.22 6.30 4.40 6.72 5.85 3.70 7.51 -0.65%
DY 5.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.70 0.00 0.00 1.34 2.21 2.00 -21.70%

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