[GKENT] YoY Quarter Result on 31-Jan-2012 [#4]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
28-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jan-2012 [#4]
Profit Trend
QoQ- 96.15%
YoY- -19.38%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Quarter Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 117,225 266,809 122,566 48,932 47,924 41,250 26,754 27.90%
PBT 12,662 24,390 14,593 9,120 11,148 8,974 5,389 15.29%
Tax -4,372 -5,907 -4,137 -2,086 -2,423 -1,731 -62 103.19%
NP 8,290 18,483 10,456 7,034 8,725 7,243 5,327 7.64%
-
NP to SH 8,290 18,483 10,456 7,034 8,725 7,243 5,327 7.64%
-
Tax Rate 34.53% 24.22% 28.35% 22.87% 21.73% 19.29% 1.15% -
Total Cost 108,935 248,326 112,110 41,898 39,199 34,007 21,427 31.11%
-
Net Worth 282,532 225,530 231,596 184,631 162,971 149,556 157,388 10.23%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div 6,206 9,021 10,072 6,807 6,705 4,547 3,352 10.80%
Div Payout % 74.86% 48.81% 96.33% 96.77% 76.86% 62.79% 62.93% -
Equity
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 282,532 225,530 231,596 184,631 162,971 149,556 157,388 10.23%
NOSH 295,535 225,530 223,829 226,903 223,523 227,393 223,499 4.76%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 7.07% 6.93% 8.53% 14.38% 18.21% 17.56% 19.91% -
ROE 2.93% 8.20% 4.51% 3.81% 5.35% 4.84% 3.38% -
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 39.67 118.30 54.76 21.57 21.44 18.14 11.97 22.09%
EPS 2.80 6.20 4.60 3.10 3.90 3.20 2.40 2.60%
DPS 2.10 4.00 4.50 3.00 3.00 2.00 1.50 5.76%
NAPS 0.956 1.00 1.0347 0.8137 0.7291 0.6577 0.7042 5.22%
Adjusted Per Share Value based on latest NOSH - 226,903
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 20.81 47.37 21.76 8.69 8.51 7.32 4.75 27.90%
EPS 1.47 3.28 1.86 1.25 1.55 1.29 0.95 7.54%
DPS 1.10 1.60 1.79 1.21 1.19 0.81 0.60 10.62%
NAPS 0.5016 0.4004 0.4112 0.3278 0.2893 0.2655 0.2794 10.23%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 1.22 1.16 0.92 0.95 1.20 0.88 0.50 -
P/RPS 3.08 0.98 1.68 4.41 5.60 4.85 4.18 -4.96%
P/EPS 43.49 14.15 19.69 30.65 30.74 27.63 20.98 12.91%
EY 2.30 7.06 5.08 3.26 3.25 3.62 4.77 -11.44%
DY 1.72 3.45 4.89 3.16 2.50 2.27 3.00 -8.85%
P/NAPS 1.28 1.16 0.89 1.17 1.65 1.34 0.71 10.31%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 26/03/15 27/03/14 28/03/13 28/03/12 11/03/11 23/03/10 25/03/09 -
Price 1.27 1.21 0.845 0.87 1.16 1.04 0.54 -
P/RPS 3.20 1.02 1.54 4.03 5.41 5.73 4.51 -5.55%
P/EPS 45.28 14.76 18.09 28.06 29.72 32.65 22.66 12.22%
EY 2.21 6.77 5.53 3.56 3.36 3.06 4.41 -10.87%
DY 1.65 3.31 5.33 3.45 2.59 1.92 2.78 -8.32%
P/NAPS 1.33 1.21 0.82 1.07 1.59 1.58 0.77 9.53%

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