[GKENT] YoY Quarter Result on 31-Jan-2015 [#4]

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Quarter Result
Revenue	172,912	189,141	265,584	117,225	266,809	122,566	48,932	23.39%
YoY %	-8.58%	-28.78%	126.56%	-56.06%	117.69%	150.48%	-	-
Horiz. %	353.37%	386.54%	542.76%	239.57%	545.26%	250.48%	100.00%	-
PBT	65,574	57,879	27,789	12,662	24,390	14,593	9,120	38.88%
YoY %	13.29%	108.28%	119.47%	-48.09%	67.13%	60.01%	-	-
Horiz. %	719.01%	634.64%	304.70%	138.84%	267.43%	160.01%	100.00%	-
Tax	-13,690	-15,862	-8,129	-4,372	-5,907	-4,137	-2,086	36.79%
YoY %	13.69%	-95.13%	-85.93%	25.99%	-42.78%	-98.32%	-	-
Horiz. %	656.28%	760.40%	389.69%	209.59%	283.17%	198.32%	100.00%	-
NP	51,884	42,017	19,660	8,290	18,483	10,456	7,034	39.47%
YoY %	23.48%	113.72%	137.15%	-55.15%	76.77%	48.65%	-	-
Horiz. %	737.62%	597.34%	279.50%	117.86%	262.77%	148.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	51,884	42,017	19,660	8,290	18,483	10,456	7,034	39.47%
YoY %	23.48%	113.72%	137.15%	-55.15%	76.77%	48.65%	-	-
Horiz. %	737.62%	597.34%	279.50%	117.86%	262.77%	148.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.88%	27.41%	29.25%	34.53%	24.22%	28.35%	22.87%	-
YoY %	-23.82%	-6.29%	-15.29%	42.57%	-14.57%	23.96%	-	-
Horiz. %	91.30%	119.85%	127.90%	150.98%	105.90%	123.96%	100.00%	-
Total Cost	121,028	147,124	245,924	108,935	248,326	112,110	41,898	19.31%
YoY %	-17.74%	-40.18%	125.75%	-56.13%	121.50%	167.58%	-	-
Horiz. %	288.86%	351.15%	586.96%	260.00%	592.69%	267.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	475,793	266,689	258,194	282,532	225,530	231,596	184,631	17.07%
YoY %	78.41%	3.29%	-8.61%	25.27%	-2.62%	25.44%	-	-
Horiz. %	257.70%	144.44%	139.84%	153.03%	122.15%	125.44%	100.00%	-

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Dividend
Div	28,163	18,775	10,539	6,206	9,021	10,072	6,807	26.67%
YoY %	50.00%	78.15%	69.82%	-31.20%	-10.43%	47.97%	-	-
Horiz. %	413.74%	275.82%	154.83%	91.17%	132.53%	147.97%	100.00%	-
Div Payout %	54.28%	44.69%	53.61%	74.86%	48.81%	96.33%	96.77%	-
YoY %	21.46%	-16.64%	-28.39%	53.37%	-49.33%	-0.45%	-	-
Horiz. %	56.09%	46.18%	55.40%	77.36%	50.44%	99.55%	100.00%	-

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Equity
Net Worth	475,793	266,689	258,194	282,532	225,530	231,596	184,631	17.07%
YoY %	78.41%	3.29%	-8.61%	25.27%	-2.62%	25.44%	-	-
Horiz. %	257.70%	144.44%	139.84%	153.03%	122.15%	125.44%	100.00%	-
NOSH	563,269	375,513	301,136	295,535	225,530	223,829	226,903	16.34%
YoY %	50.00%	24.70%	1.90%	31.04%	0.76%	-1.35%	-	-
Horiz. %	248.24%	165.49%	132.72%	130.25%	99.39%	98.65%	100.00%	-

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Ratio Analysis
NP Margin	30.01%	22.21%	7.40%	7.07%	6.93%	8.53%	14.38%	-
YoY %	35.12%	200.14%	4.67%	2.02%	-18.76%	-40.68%	-	-
Horiz. %	208.69%	154.45%	51.46%	49.17%	48.19%	59.32%	100.00%	-
ROE	10.90%	15.76%	7.61%	2.93%	8.20%	4.51%	3.81%	-
YoY %	-30.84%	107.10%	159.73%	-64.27%	81.82%	18.37%	-	-
Horiz. %	286.09%	413.65%	199.74%	76.90%	215.22%	118.37%	100.00%	-

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Per Share
RPS	30.70	50.37	88.19	39.67	118.30	54.76	21.57	6.05%
YoY %	-39.05%	-42.88%	122.31%	-66.47%	116.03%	153.87%	-	-
Horiz. %	142.33%	233.52%	408.85%	183.91%	548.45%	253.87%	100.00%	-
EPS	9.20	7.50	5.20	2.80	6.20	4.60	3.10	19.85%
YoY %	22.67%	44.23%	85.71%	-54.84%	34.78%	48.39%	-	-
Horiz. %	296.77%	241.94%	167.74%	90.32%	200.00%	148.39%	100.00%	-
DPS	5.00	5.00	3.50	2.10	4.00	4.50	3.00	8.87%
YoY %	0.00%	42.86%	66.67%	-47.50%	-11.11%	50.00%	-	-
Horiz. %	166.67%	166.67%	116.67%	70.00%	133.33%	150.00%	100.00%	-
NAPS	0.8447	0.7102	0.8574	0.956	1.00	1.0347	0.8137	0.62%
YoY %	18.94%	-17.17%	-10.31%	-4.40%	-3.35%	27.16%	-	-
Horiz. %	103.81%	87.28%	105.37%	117.49%	122.90%	127.16%	100.00%	-

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Adjusted Per Share Value based on latest NOSH - 295,535
RPS	30.70	33.58	47.15	20.81	47.37	21.76	8.69	23.38%
YoY %	-8.58%	-28.78%	126.57%	-56.07%	117.69%	150.40%	-	-
Horiz. %	353.28%	386.42%	542.58%	239.47%	545.11%	250.40%	100.00%	-
EPS	9.20	7.46	3.49	1.47	3.28	1.86	1.25	39.42%
YoY %	23.32%	113.75%	137.41%	-55.18%	76.34%	48.80%	-	-
Horiz. %	736.00%	596.80%	279.20%	117.60%	262.40%	148.80%	100.00%	-
DPS	5.00	3.33	1.87	1.10	1.60	1.79	1.21	26.64%
YoY %	50.15%	78.07%	70.00%	-31.25%	-10.61%	47.93%	-	-
Horiz. %	413.22%	275.21%	154.55%	90.91%	132.23%	147.93%	100.00%	-
NAPS	0.8447	0.4735	0.4584	0.5016	0.4004	0.4112	0.3278	17.07%
YoY %	78.39%	3.29%	-8.61%	25.27%	-2.63%	25.44%	-	-
Horiz. %	257.69%	144.45%	139.84%	153.02%	122.15%	125.44%	100.00%	-

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/01/18	31/01/17	29/01/16	30/01/15	30/01/14	31/01/13	31/01/12	-
Price	3.82	3.03	1.59	1.22	1.16	0.92	0.95	-
P/RPS	12.44	6.02	1.80	3.08	0.98	1.68	4.41	18.84%
YoY %	106.64%	234.44%	-41.56%	214.29%	-41.67%	-61.90%	-	-
Horiz. %	282.09%	136.51%	40.82%	69.84%	22.22%	38.10%	100.00%	-
P/EPS	41.47	27.08	24.35	43.49	14.15	19.69	30.65	5.16%
YoY %	53.14%	11.21%	-44.01%	207.35%	-28.14%	-35.76%	-	-
Horiz. %	135.30%	88.35%	79.45%	141.89%	46.17%	64.24%	100.00%	-
EY	2.41	3.69	4.11	2.30	7.06	5.08	3.26	-4.90%
YoY %	-34.69%	-10.22%	78.70%	-67.42%	38.98%	55.83%	-	-
Horiz. %	73.93%	113.19%	126.07%	70.55%	216.56%	155.83%	100.00%	-
DY	1.31	1.65	2.20	1.72	3.45	4.89	3.16	-13.63%
YoY %	-20.61%	-25.00%	27.91%	-50.14%	-29.45%	54.75%	-	-
Horiz. %	41.46%	52.22%	69.62%	54.43%	109.18%	154.75%	100.00%	-
P/NAPS	4.52	4.27	1.85	1.28	1.16	0.89	1.17	25.23%
YoY %	5.85%	130.81%	44.53%	10.34%	30.34%	-23.93%	-	-
Horiz. %	386.32%	364.96%	158.12%	109.40%	99.15%	76.07%	100.00%	-

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Price Multiplier on Announcement Date
Date	19/03/18	20/03/17	29/03/16	26/03/15	27/03/14	28/03/13	28/03/12	-
Price	4.33	3.23	1.80	1.27	1.21	0.845	0.87	-
P/RPS	14.11	6.41	2.04	3.20	1.02	1.54	4.03	23.20%
YoY %	120.12%	214.22%	-36.25%	213.73%	-33.77%	-61.79%	-	-
Horiz. %	350.12%	159.06%	50.62%	79.40%	25.31%	38.21%	100.00%	-
P/EPS	47.01	28.87	27.57	45.28	14.76	18.09	28.06	8.97%
YoY %	62.83%	4.72%	-39.11%	206.78%	-18.41%	-35.53%	-	-
Horiz. %	167.53%	102.89%	98.25%	161.37%	52.60%	64.47%	100.00%	-
EY	2.13	3.46	3.63	2.21	6.77	5.53	3.56	-8.19%
YoY %	-38.44%	-4.68%	64.25%	-67.36%	22.42%	55.34%	-	-
Horiz. %	59.83%	97.19%	101.97%	62.08%	190.17%	155.34%	100.00%	-
DY	1.15	1.55	1.94	1.65	3.31	5.33	3.45	-16.71%
YoY %	-25.81%	-20.10%	17.58%	-50.15%	-37.90%	54.49%	-	-
Horiz. %	33.33%	44.93%	56.23%	47.83%	95.94%	154.49%	100.00%	-
P/NAPS	5.13	4.55	2.10	1.33	1.21	0.82	1.07	29.82%
YoY %	12.75%	116.67%	57.89%	9.92%	47.56%	-23.36%	-	-
Horiz. %	479.44%	425.23%	196.26%	124.30%	113.08%	76.64%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos