[GKENT] YoY Quarter Result on 31-Jan-2016 [#4]

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Quarter Result
Revenue	114,503	172,912	189,141	265,584	117,225	266,809	122,566	-1.12%
YoY %	-33.78%	-8.58%	-28.78%	126.56%	-56.06%	117.69%	-	-
Horiz. %	93.42%	141.08%	154.32%	216.69%	95.64%	217.69%	100.00%	-
PBT	36,152	65,574	57,879	27,789	12,662	24,390	14,593	16.31%
YoY %	-44.87%	13.29%	108.28%	119.47%	-48.09%	67.13%	-	-
Horiz. %	247.74%	449.35%	396.62%	190.43%	86.77%	167.13%	100.00%	-
Tax	-17,903	-13,690	-15,862	-8,129	-4,372	-5,907	-4,137	27.64%
YoY %	-30.77%	13.69%	-95.13%	-85.93%	25.99%	-42.78%	-	-
Horiz. %	432.75%	330.92%	383.42%	196.50%	105.68%	142.78%	100.00%	-
NP	18,249	51,884	42,017	19,660	8,290	18,483	10,456	9.72%
YoY %	-64.83%	23.48%	113.72%	137.15%	-55.15%	76.77%	-	-
Horiz. %	174.53%	496.21%	401.85%	188.03%	79.28%	176.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,249	51,884	42,017	19,660	8,290	18,483	10,456	9.72%
YoY %	-64.83%	23.48%	113.72%	137.15%	-55.15%	76.77%	-	-
Horiz. %	174.53%	496.21%	401.85%	188.03%	79.28%	176.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	49.52%	20.88%	27.41%	29.25%	34.53%	24.22%	28.35%	-
YoY %	137.16%	-23.82%	-6.29%	-15.29%	42.57%	-14.57%	-	-
Horiz. %	174.67%	73.65%	96.68%	103.17%	121.80%	85.43%	100.00%	-
Total Cost	96,254	121,028	147,124	245,924	108,935	248,326	112,110	-2.50%
YoY %	-20.47%	-17.74%	-40.18%	125.75%	-56.13%	121.50%	-	-
Horiz. %	85.86%	107.95%	131.23%	219.36%	97.17%	221.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	500,044	475,793	266,689	258,194	282,532	225,530	231,596	13.68%
YoY %	5.10%	78.41%	3.29%	-8.61%	25.27%	-2.62%	-	-
Horiz. %	215.91%	205.44%	115.15%	111.48%	121.99%	97.38%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Dividend
Div	19,450	28,163	18,775	10,539	6,206	9,021	10,072	11.58%
YoY %	-30.94%	50.00%	78.15%	69.82%	-31.20%	-10.43%	-	-
Horiz. %	193.11%	279.62%	186.41%	104.64%	61.62%	89.57%	100.00%	-
Div Payout %	106.58%	54.28%	44.69%	53.61%	74.86%	48.81%	96.33%	-
YoY %	96.35%	21.46%	-16.64%	-28.39%	53.37%	-49.33%	-	-
Horiz. %	110.64%	56.35%	46.39%	55.65%	77.71%	50.67%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Equity
Net Worth	500,044	475,793	266,689	258,194	282,532	225,530	231,596	13.68%
YoY %	5.10%	78.41%	3.29%	-8.61%	25.27%	-2.62%	-	-
Horiz. %	215.91%	205.44%	115.15%	111.48%	121.99%	97.38%	100.00%	-
NOSH	563,269	563,269	375,513	301,136	295,535	225,530	223,829	16.61%
YoY %	0.00%	50.00%	24.70%	1.90%	31.04%	0.76%	-	-
Horiz. %	251.65%	251.65%	167.77%	134.54%	132.04%	100.76%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Ratio Analysis
NP Margin	15.94%	30.01%	22.21%	7.40%	7.07%	6.93%	8.53%	-
YoY %	-46.88%	35.12%	200.14%	4.67%	2.02%	-18.76%	-	-
Horiz. %	186.87%	351.82%	260.38%	86.75%	82.88%	81.24%	100.00%	-
ROE	3.65%	10.90%	15.76%	7.61%	2.93%	8.20%	4.51%	-
YoY %	-66.51%	-30.84%	107.10%	159.73%	-64.27%	81.82%	-	-
Horiz. %	80.93%	241.69%	349.45%	168.74%	64.97%	181.82%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Per Share
RPS	20.60	30.70	50.37	88.19	39.67	118.30	54.76	-15.02%
YoY %	-32.90%	-39.05%	-42.88%	122.31%	-66.47%	116.03%	-	-
Horiz. %	37.62%	56.06%	91.98%	161.05%	72.44%	216.03%	100.00%	-
EPS	3.30	9.20	7.50	5.20	2.80	6.20	4.60	-5.38%
YoY %	-64.13%	22.67%	44.23%	85.71%	-54.84%	34.78%	-	-
Horiz. %	71.74%	200.00%	163.04%	113.04%	60.87%	134.78%	100.00%	-
DPS	3.50	5.00	5.00	3.50	2.10	4.00	4.50	-4.10%
YoY %	-30.00%	0.00%	42.86%	66.67%	-47.50%	-11.11%	-	-
Horiz. %	77.78%	111.11%	111.11%	77.78%	46.67%	88.89%	100.00%	-
NAPS	0.8998	0.8447	0.7102	0.8574	0.956	1.00	1.0347	-2.30%
YoY %	6.52%	18.94%	-17.17%	-10.31%	-4.40%	-3.35%	-	-
Horiz. %	86.96%	81.64%	68.64%	82.86%	92.39%	96.65%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Adjusted Per Share Value based on latest NOSH - 301,136
RPS	21.94	33.13	36.23	50.88	22.46	51.11	23.48	-1.12%
YoY %	-33.78%	-8.56%	-28.79%	126.54%	-56.06%	117.67%	-	-
Horiz. %	93.44%	141.10%	154.30%	216.70%	95.66%	217.67%	100.00%	-
EPS	3.50	9.94	8.05	3.77	1.59	3.54	2.00	9.77%
YoY %	-64.79%	23.48%	113.53%	137.11%	-55.08%	77.00%	-	-
Horiz. %	175.00%	497.00%	402.50%	188.50%	79.50%	177.00%	100.00%	-
DPS	3.73	5.40	3.60	2.02	1.19	1.73	1.93	11.60%
YoY %	-30.93%	50.00%	78.22%	69.75%	-31.21%	-10.36%	-	-
Horiz. %	193.26%	279.79%	186.53%	104.66%	61.66%	89.64%	100.00%	-
NAPS	0.958	0.9115	0.5109	0.4946	0.5413	0.4321	0.4437	13.68%
YoY %	5.10%	78.41%	3.30%	-8.63%	25.27%	-2.61%	-	-
Horiz. %	215.91%	205.43%	115.15%	111.47%	122.00%	97.39%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/19	30/01/18	31/01/17	29/01/16	30/01/15	30/01/14	31/01/13	-
Price	1.08	3.82	3.03	1.59	1.22	1.16	0.92	-
P/RPS	5.24	12.44	6.02	1.80	3.08	0.98	1.68	20.86%
YoY %	-57.88%	106.64%	234.44%	-41.56%	214.29%	-41.67%	-	-
Horiz. %	311.90%	740.48%	358.33%	107.14%	183.33%	58.33%	100.00%	-
P/EPS	32.89	41.47	27.08	24.35	43.49	14.15	19.69	8.92%
YoY %	-20.69%	53.14%	11.21%	-44.01%	207.35%	-28.14%	-	-
Horiz. %	167.04%	210.61%	137.53%	123.67%	220.87%	71.86%	100.00%	-
EY	3.04	2.41	3.69	4.11	2.30	7.06	5.08	-8.19%
YoY %	26.14%	-34.69%	-10.22%	78.70%	-67.42%	38.98%	-	-
Horiz. %	59.84%	47.44%	72.64%	80.91%	45.28%	138.98%	100.00%	-
DY	3.24	1.31	1.65	2.20	1.72	3.45	4.89	-6.62%
YoY %	147.33%	-20.61%	-25.00%	27.91%	-50.14%	-29.45%	-	-
Horiz. %	66.26%	26.79%	33.74%	44.99%	35.17%	70.55%	100.00%	-
P/NAPS	1.20	4.52	4.27	1.85	1.28	1.16	0.89	5.10%
YoY %	-73.45%	5.85%	130.81%	44.53%	10.34%	30.34%	-	-
Horiz. %	134.83%	507.87%	479.78%	207.87%	143.82%	130.34%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Price Multiplier on Announcement Date
Date	25/03/19	19/03/18	20/03/17	29/03/16	26/03/15	27/03/14	28/03/13	-
Price	1.09	4.33	3.23	1.80	1.27	1.21	0.845	-
P/RPS	5.29	14.11	6.41	2.04	3.20	1.02	1.54	22.82%
YoY %	-62.51%	120.12%	214.22%	-36.25%	213.73%	-33.77%	-	-
Horiz. %	343.51%	916.23%	416.23%	132.47%	207.79%	66.23%	100.00%	-
P/EPS	33.19	47.01	28.87	27.57	45.28	14.76	18.09	10.63%
YoY %	-29.40%	62.83%	4.72%	-39.11%	206.78%	-18.41%	-	-
Horiz. %	183.47%	259.87%	159.59%	152.40%	250.30%	81.59%	100.00%	-
EY	3.01	2.13	3.46	3.63	2.21	6.77	5.53	-9.63%
YoY %	41.31%	-38.44%	-4.68%	64.25%	-67.36%	22.42%	-	-
Horiz. %	54.43%	38.52%	62.57%	65.64%	39.96%	122.42%	100.00%	-
DY	3.21	1.15	1.55	1.94	1.65	3.31	5.33	-8.10%
YoY %	179.13%	-25.81%	-20.10%	17.58%	-50.15%	-37.90%	-	-
Horiz. %	60.23%	21.58%	29.08%	36.40%	30.96%	62.10%	100.00%	-
P/NAPS	1.21	5.13	4.55	2.10	1.33	1.21	0.82	6.69%
YoY %	-76.41%	12.75%	116.67%	57.89%	9.92%	47.56%	-	-
Horiz. %	147.56%	625.61%	554.88%	256.10%	162.20%	147.56%	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