[GKENT] YoY Cumulative Quarter Result on 31-Oct-2007 [#3]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
18-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Oct-2007 [#3]
Profit Trend
QoQ- 33.07%
YoY- 35.45%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Cumulative Result
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 117,113 83,819 80,179 64,584 66,387 73,801 72,576 8.29%
PBT 21,286 17,121 9,229 11,038 8,360 8,972 10,388 12.69%
Tax -5,236 -4,498 -3,348 -3,316 -2,592 -2,493 -2,870 10.53%
NP 16,050 12,623 5,881 7,722 5,768 6,479 7,518 13.46%
-
NP to SH 16,050 12,623 5,866 7,650 5,648 6,392 7,518 13.46%
-
Tax Rate 24.60% 26.27% 36.28% 30.04% 31.00% 27.79% 27.63% -
Total Cost 101,063 71,196 74,298 56,862 60,619 67,322 65,058 7.61%
-
Net Worth 158,182 144,961 176,002 172,799 0 0 95,703 8.73%
Dividend
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Div 4,489 4,508 4,512 - - - - -
Div Payout % 27.98% 35.71% 76.92% - - - - -
Equity
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Net Worth 158,182 144,961 176,002 172,799 0 0 95,703 8.73%
NOSH 224,499 225,410 225,615 224,999 225,019 158,610 158,607 5.95%
Ratio Analysis
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
NP Margin 13.70% 15.06% 7.33% 11.96% 8.69% 8.78% 10.36% -
ROE 10.15% 8.71% 3.33% 4.43% 0.00% 0.00% 7.86% -
Per Share
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 52.17 37.19 35.54 28.70 29.50 46.53 45.76 2.20%
EPS 7.10 5.60 2.60 3.40 2.50 2.84 4.74 6.96%
DPS 2.00 2.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.7046 0.6431 0.7801 0.768 0.00 0.00 0.6034 2.61%
Adjusted Per Share Value based on latest NOSH - 237,624
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 22.44 16.06 15.36 12.37 12.72 14.14 13.90 8.30%
EPS 3.07 2.42 1.12 1.47 1.08 1.22 1.44 13.44%
DPS 0.86 0.86 0.86 0.00 0.00 0.00 0.00 -
NAPS 0.303 0.2777 0.3372 0.331 0.00 0.00 0.1833 8.73%
Price Multiplier on Financial Quarter End Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 -
Price 1.24 0.87 0.38 0.57 0.57 0.60 0.72 -
P/RPS 2.38 2.34 1.07 1.99 1.93 1.29 1.57 7.17%
P/EPS 17.34 15.54 14.62 16.76 22.71 14.89 15.19 2.22%
EY 5.77 6.44 6.84 5.96 4.40 6.72 6.58 -2.16%
DY 1.61 2.30 5.26 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.35 0.49 0.74 0.00 0.00 1.19 6.73%
Price Multiplier on Announcement Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 14/12/10 15/12/09 10/12/08 18/12/07 19/12/06 13/12/05 09/12/04 -
Price 1.19 0.88 0.36 0.54 0.57 0.60 0.81 -
P/RPS 2.28 2.37 1.01 1.88 1.93 1.29 1.77 4.30%
P/EPS 16.65 15.71 13.85 15.88 22.71 14.89 17.09 -0.43%
EY 6.01 6.36 7.22 6.30 4.40 6.72 5.85 0.45%
DY 1.68 2.27 5.56 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.37 0.46 0.70 0.00 0.00 1.34 3.94%

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