[GKENT] YoY Cumulative Quarter Result on 31-Oct-2017 [#3]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
05-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
31-Oct-2017 [#3]
Profit Trend
QoQ- 65.37%
YoY- 22.42%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Cumulative Result
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Revenue 188,381 253,414 316,245 444,078 409,824 270,623 235,933 -3.67%
PBT 31,737 46,315 90,255 94,756 76,219 42,910 27,670 2.30%
Tax -8,621 -11,497 -23,586 -22,207 -16,957 -12,496 -7,872 1.52%
NP 23,116 34,818 66,669 72,549 59,262 30,414 19,798 2.61%
-
NP to SH 23,116 34,818 66,669 72,549 59,262 30,414 19,798 2.61%
-
Tax Rate 27.16% 24.82% 26.13% 23.44% 22.25% 29.12% 28.45% -
Total Cost 165,265 218,596 249,576 371,529 350,562 240,209 216,135 -4.37%
-
Net Worth 507,948 494,203 497,276 437,772 357,784 310,313 278,251 10.54%
Dividend
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Div 5,271 13,461 19,657 25,347 18,753 10,539 9,599 -9.49%
Div Payout % 22.81% 38.66% 29.49% 34.94% 31.65% 34.65% 48.48% -
Equity
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Net Worth 507,948 494,203 497,276 437,772 357,784 310,313 278,251 10.54%
NOSH 563,269 563,269 563,269 563,269 375,075 301,128 299,969 11.06%
Ratio Analysis
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
NP Margin 12.27% 13.74% 21.08% 16.34% 14.46% 11.24% 8.39% -
ROE 4.55% 7.05% 13.41% 16.57% 16.56% 9.80% 7.12% -
Per Share
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 35.73 47.06 56.31 78.84 109.26 89.87 78.65 -12.31%
EPS 4.40 6.50 11.90 12.90 15.80 10.10 6.60 -6.52%
DPS 1.00 2.50 3.50 4.50 5.00 3.50 3.20 -17.60%
NAPS 0.9635 0.9178 0.8854 0.7772 0.9539 1.0305 0.9276 0.63%
Adjusted Per Share Value based on latest NOSH - 563,269
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 33.44 44.99 56.14 78.84 72.76 48.05 41.89 -3.68%
EPS 4.10 6.18 11.84 12.90 10.52 5.40 3.51 2.62%
DPS 0.94 2.39 3.49 4.50 3.33 1.87 1.70 -9.39%
NAPS 0.9018 0.8774 0.8828 0.7772 0.6352 0.5509 0.494 10.54%
Price Multiplier on Financial Quarter End Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 -
Price 0.67 1.03 1.09 3.24 2.48 1.64 1.45 -
P/RPS 1.88 2.19 1.94 4.11 2.27 1.82 1.84 0.35%
P/EPS 15.28 15.93 9.18 25.16 15.70 16.24 21.97 -5.86%
EY 6.54 6.28 10.89 3.98 6.37 6.16 4.55 6.22%
DY 1.49 2.43 3.21 1.39 2.02 2.13 2.21 -6.35%
P/NAPS 0.70 1.12 1.23 4.17 2.60 1.59 1.56 -12.49%
Price Multiplier on Announcement Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 15/12/20 18/12/19 19/12/18 05/12/17 05/12/16 14/12/15 15/12/14 -
Price 0.77 0.96 0.785 3.39 2.80 1.64 1.10 -
P/RPS 2.15 2.04 1.39 4.30 2.56 1.82 1.40 7.40%
P/EPS 17.56 14.85 6.61 26.32 17.72 16.24 16.67 0.86%
EY 5.69 6.74 15.12 3.80 5.64 6.16 6.00 -0.87%
DY 1.30 2.60 4.46 1.33 1.79 2.13 2.91 -12.55%
P/NAPS 0.80 1.05 0.89 4.36 2.94 1.59 1.19 -6.39%

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