[GKENT] YoY Cumulative Quarter Result on 31-Oct-2014 [#3]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
15-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Oct-2014 [#3]
Profit Trend
QoQ- 57.5%
YoY- 11.7%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Cumulative Result
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 444,078 409,824 270,623 235,933 239,490 154,244 103,615 27.42%
PBT 94,756 76,219 42,910 27,670 26,745 20,983 17,076 33.02%
Tax -22,207 -16,957 -12,496 -7,872 -9,020 -5,881 -4,772 29.18%
NP 72,549 59,262 30,414 19,798 17,725 15,102 12,304 34.37%
-
NP to SH 72,549 59,262 30,414 19,798 17,725 15,102 12,304 34.37%
-
Tax Rate 23.44% 22.25% 29.12% 28.45% 33.73% 28.03% 27.95% -
Total Cost 371,529 350,562 240,209 216,135 221,765 139,142 91,311 26.32%
-
Net Worth 437,772 357,784 310,313 278,251 230,380 221,931 174,425 16.55%
Dividend
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Div 25,347 18,753 10,539 9,599 7,852 4,508 4,474 33.48%
Div Payout % 34.94% 31.65% 34.65% 48.48% 44.30% 29.85% 36.36% -
Equity
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 437,772 357,784 310,313 278,251 230,380 221,931 174,425 16.55%
NOSH 563,269 375,075 301,128 299,969 224,367 225,402 223,709 16.62%
Ratio Analysis
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin 16.34% 14.46% 11.24% 8.39% 7.40% 9.79% 11.87% -
ROE 16.57% 16.56% 9.80% 7.12% 7.69% 6.80% 7.05% -
Per Share
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 78.84 109.26 89.87 78.65 106.74 68.43 46.32 9.26%
EPS 12.90 15.80 10.10 6.60 7.90 6.70 5.50 15.25%
DPS 4.50 5.00 3.50 3.20 3.50 2.00 2.00 14.45%
NAPS 0.7772 0.9539 1.0305 0.9276 1.0268 0.9846 0.7797 -0.05%
Adjusted Per Share Value based on latest NOSH - 301,166
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 78.84 72.76 48.05 41.89 42.52 27.38 18.40 27.41%
EPS 12.90 10.52 5.40 3.51 3.15 2.68 2.18 34.45%
DPS 4.50 3.33 1.87 1.70 1.39 0.80 0.79 33.60%
NAPS 0.7772 0.6352 0.5509 0.494 0.409 0.394 0.3097 16.55%
Price Multiplier on Financial Quarter End Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 -
Price 3.24 2.48 1.64 1.45 1.06 0.98 0.975 -
P/RPS 4.11 2.27 1.82 1.84 0.99 1.43 2.11 11.74%
P/EPS 25.16 15.70 16.24 21.97 13.42 14.63 17.73 6.00%
EY 3.98 6.37 6.16 4.55 7.45 6.84 5.64 -5.63%
DY 1.39 2.02 2.13 2.21 3.30 2.04 2.05 -6.26%
P/NAPS 4.17 2.60 1.59 1.56 1.03 1.00 1.25 22.21%
Price Multiplier on Announcement Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 05/12/17 05/12/16 14/12/15 15/12/14 13/12/13 10/12/12 08/12/11 -
Price 3.39 2.80 1.64 1.10 1.17 0.96 1.00 -
P/RPS 4.30 2.56 1.82 1.40 1.10 1.40 2.16 12.14%
P/EPS 26.32 17.72 16.24 16.67 14.81 14.33 18.18 6.35%
EY 3.80 5.64 6.16 6.00 6.75 6.98 5.50 -5.97%
DY 1.33 1.79 2.13 2.91 2.99 2.08 2.00 -6.56%
P/NAPS 4.36 2.94 1.59 1.19 1.14 0.98 1.28 22.63%

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