[GKENT] YoY Cumulative Quarter Result on 31-Oct-2013 [#3]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
13-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Oct-2013 [#3]
Profit Trend
QoQ- 66.4%
YoY- 17.37%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Cumulative Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 409,824 270,623 235,933 239,490 154,244 103,615 117,113 23.19%
PBT 76,219 42,910 27,670 26,745 20,983 17,076 21,286 23.66%
Tax -16,957 -12,496 -7,872 -9,020 -5,881 -4,772 -5,236 21.61%
NP 59,262 30,414 19,798 17,725 15,102 12,304 16,050 24.29%
-
NP to SH 59,262 30,414 19,798 17,725 15,102 12,304 16,050 24.29%
-
Tax Rate 22.25% 29.12% 28.45% 33.73% 28.03% 27.95% 24.60% -
Total Cost 350,562 240,209 216,135 221,765 139,142 91,311 101,063 23.01%
-
Net Worth 357,784 310,313 278,251 230,380 221,931 174,425 158,182 14.55%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div 18,753 10,539 9,599 7,852 4,508 4,474 4,489 26.87%
Div Payout % 31.65% 34.65% 48.48% 44.30% 29.85% 36.36% 27.98% -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 357,784 310,313 278,251 230,380 221,931 174,425 158,182 14.55%
NOSH 375,075 301,128 299,969 224,367 225,402 223,709 224,499 8.92%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 14.46% 11.24% 8.39% 7.40% 9.79% 11.87% 13.70% -
ROE 16.56% 9.80% 7.12% 7.69% 6.80% 7.05% 10.15% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 109.26 89.87 78.65 106.74 68.43 46.32 52.17 13.09%
EPS 15.80 10.10 6.60 7.90 6.70 5.50 7.10 14.24%
DPS 5.00 3.50 3.20 3.50 2.00 2.00 2.00 16.48%
NAPS 0.9539 1.0305 0.9276 1.0268 0.9846 0.7797 0.7046 5.17%
Adjusted Per Share Value based on latest NOSH - 228,161
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 72.76 48.05 41.89 42.52 27.38 18.40 20.79 23.19%
EPS 10.52 5.40 3.51 3.15 2.68 2.18 2.85 24.29%
DPS 3.33 1.87 1.70 1.39 0.80 0.79 0.80 26.80%
NAPS 0.6352 0.5509 0.494 0.409 0.394 0.3097 0.2808 14.55%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 2.48 1.64 1.45 1.06 0.98 0.975 1.24 -
P/RPS 2.27 1.82 1.84 0.99 1.43 2.11 2.38 -0.78%
P/EPS 15.70 16.24 21.97 13.42 14.63 17.73 17.34 -1.64%
EY 6.37 6.16 4.55 7.45 6.84 5.64 5.77 1.66%
DY 2.02 2.13 2.21 3.30 2.04 2.05 1.61 3.84%
P/NAPS 2.60 1.59 1.56 1.03 1.00 1.25 1.76 6.71%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 05/12/16 14/12/15 15/12/14 13/12/13 10/12/12 08/12/11 14/12/10 -
Price 2.80 1.64 1.10 1.17 0.96 1.00 1.19 -
P/RPS 2.56 1.82 1.40 1.10 1.40 2.16 2.28 1.94%
P/EPS 17.72 16.24 16.67 14.81 14.33 18.18 16.65 1.04%
EY 5.64 6.16 6.00 6.75 6.98 5.50 6.01 -1.05%
DY 1.79 2.13 2.91 2.99 2.08 2.00 1.68 1.06%
P/NAPS 2.94 1.59 1.19 1.14 0.98 1.28 1.69 9.65%

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