[GKENT] YoY Quarter Result on 31-Jan-2017 [#4]

	31/03/21	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	CAGR
Quarter Result
Revenue	34,618	114,503	172,912	189,141	265,584	117,225	266,809	-24.79%
YoY %	-69.77%	-33.78%	-8.58%	-28.78%	126.56%	-56.06%	-	-
Horiz. %	12.97%	42.92%	64.81%	70.89%	99.54%	43.94%	100.00%	-
PBT	10,605	36,152	65,574	57,879	27,789	12,662	24,390	-10.97%
YoY %	-70.67%	-44.87%	13.29%	108.28%	119.47%	-48.09%	-	-
Horiz. %	43.48%	148.22%	268.86%	237.31%	113.94%	51.91%	100.00%	-
Tax	733	-17,903	-13,690	-15,862	-8,129	-4,372	-5,907	-
YoY %	104.09%	-30.77%	13.69%	-95.13%	-85.93%	25.99%	-	-
Horiz. %	-12.41%	303.08%	231.76%	268.53%	137.62%	74.01%	100.00%	-
NP	11,338	18,249	51,884	42,017	19,660	8,290	18,483	-6.59%
YoY %	-37.87%	-64.83%	23.48%	113.72%	137.15%	-55.15%	-	-
Horiz. %	61.34%	98.73%	280.71%	227.33%	106.37%	44.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,338	18,249	51,884	42,017	19,660	8,290	18,483	-6.59%
YoY %	-37.87%	-64.83%	23.48%	113.72%	137.15%	-55.15%	-	-
Horiz. %	61.34%	98.73%	280.71%	227.33%	106.37%	44.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-6.91%	49.52%	20.88%	27.41%	29.25%	34.53%	24.22%	-
YoY %	-113.95%	137.16%	-23.82%	-6.29%	-15.29%	42.57%	-	-
Horiz. %	-28.53%	204.46%	86.21%	113.17%	120.77%	142.57%	100.00%	-
Total Cost	23,280	96,254	121,028	147,124	245,924	108,935	248,326	-28.12%
YoY %	-75.81%	-20.47%	-17.74%	-40.18%	125.75%	-56.13%	-	-
Horiz. %	9.37%	38.76%	48.74%	59.25%	99.03%	43.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	524,543	500,044	475,793	266,689	258,194	282,532	225,530	12.49%
YoY %	4.90%	5.10%	78.41%	3.29%	-8.61%	25.27%	-	-
Horiz. %	232.58%	221.72%	210.97%	118.25%	114.48%	125.27%	100.00%	-

	31/03/21	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	CAGR
Dividend
Div	5,234	19,450	28,163	18,775	10,539	6,206	9,021	-7.31%
YoY %	-73.09%	-30.94%	50.00%	78.15%	69.82%	-31.20%	-	-
Horiz. %	58.02%	215.61%	312.19%	208.13%	116.83%	68.80%	100.00%	-
Div Payout %	46.17%	106.58%	54.28%	44.69%	53.61%	74.86%	48.81%	-
YoY %	-56.68%	96.35%	21.46%	-16.64%	-28.39%	53.37%	-	-
Horiz. %	94.59%	218.36%	111.21%	91.56%	109.83%	153.37%	100.00%	-

	31/03/21	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	CAGR
Equity
Net Worth	524,543	500,044	475,793	266,689	258,194	282,532	225,530	12.49%
YoY %	4.90%	5.10%	78.41%	3.29%	-8.61%	25.27%	-	-
Horiz. %	232.58%	221.72%	210.97%	118.25%	114.48%	125.27%	100.00%	-
NOSH	563,269	563,269	563,269	375,513	301,136	295,535	225,530	13.62%
YoY %	0.00%	0.00%	50.00%	24.70%	1.90%	31.04%	-	-
Horiz. %	249.75%	249.75%	249.75%	166.50%	133.52%	131.04%	100.00%	-

	31/03/21	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	CAGR
Ratio Analysis
NP Margin	32.75%	15.94%	30.01%	22.21%	7.40%	7.07%	6.93%	-
YoY %	105.46%	-46.88%	35.12%	200.14%	4.67%	2.02%	-	-
Horiz. %	472.58%	230.01%	433.04%	320.49%	106.78%	102.02%	100.00%	-
ROE	2.16%	3.65%	10.90%	15.76%	7.61%	2.93%	8.20%	-
YoY %	-40.82%	-66.51%	-30.84%	107.10%	159.73%	-64.27%	-	-
Horiz. %	26.34%	44.51%	132.93%	192.20%	92.80%	35.73%	100.00%	-

	31/03/21	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	CAGR
Per Share
RPS	6.61	20.60	30.70	50.37	88.19	39.67	118.30	-33.13%
YoY %	-67.91%	-32.90%	-39.05%	-42.88%	122.31%	-66.47%	-	-
Horiz. %	5.59%	17.41%	25.95%	42.58%	74.55%	33.53%	100.00%	-
EPS	2.20	3.30	9.20	7.50	5.20	2.80	6.20	-13.45%
YoY %	-33.33%	-64.13%	22.67%	44.23%	85.71%	-54.84%	-	-
Horiz. %	35.48%	53.23%	148.39%	120.97%	83.87%	45.16%	100.00%	-
DPS	1.00	3.50	5.00	5.00	3.50	2.10	4.00	-17.58%
YoY %	-71.43%	-30.00%	0.00%	42.86%	66.67%	-47.50%	-	-
Horiz. %	25.00%	87.50%	125.00%	125.00%	87.50%	52.50%	100.00%	-
NAPS	1.0021	0.8998	0.8447	0.7102	0.8574	0.956	1.00	0.02%
YoY %	11.37%	6.52%	18.94%	-17.17%	-10.31%	-4.40%	-	-
Horiz. %	100.21%	89.98%	84.47%	71.02%	85.74%	95.60%	100.00%	-

	31/03/21	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	CAGR
Adjusted Per Share Value based on latest NOSH - 375,513
RPS	6.63	21.94	33.13	36.23	50.88	22.46	51.11	-24.79%
YoY %	-69.78%	-33.78%	-8.56%	-28.79%	126.54%	-56.06%	-	-
Horiz. %	12.97%	42.93%	64.82%	70.89%	99.55%	43.94%	100.00%	-
EPS	2.17	3.50	9.94	8.05	3.77	1.59	3.54	-6.60%
YoY %	-38.00%	-64.79%	23.48%	113.53%	137.11%	-55.08%	-	-
Horiz. %	61.30%	98.87%	280.79%	227.40%	106.50%	44.92%	100.00%	-
DPS	1.00	3.73	5.40	3.60	2.02	1.19	1.73	-7.36%
YoY %	-73.19%	-30.93%	50.00%	78.22%	69.75%	-31.21%	-	-
Horiz. %	57.80%	215.61%	312.14%	208.09%	116.76%	68.79%	100.00%	-
NAPS	1.0049	0.958	0.9115	0.5109	0.4946	0.5413	0.4321	12.49%
YoY %	4.90%	5.10%	78.41%	3.30%	-8.63%	25.27%	-	-
Horiz. %	232.56%	221.71%	210.95%	118.24%	114.46%	125.27%	100.00%	-

	31/03/21	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/21	31/01/19	30/01/18	31/01/17	29/01/16	30/01/15	30/01/14	-
Price	0.79	1.08	3.82	3.03	1.59	1.22	1.16	-
P/RPS	11.95	5.24	12.44	6.02	1.80	3.08	0.98	41.75%
YoY %	128.05%	-57.88%	106.64%	234.44%	-41.56%	214.29%	-	-
Horiz. %	1,219.39%	534.69%	1,269.39%	614.29%	183.67%	314.29%	100.00%	-
P/EPS	36.47	32.89	41.47	27.08	24.35	43.49	14.15	14.12%
YoY %	10.88%	-20.69%	53.14%	11.21%	-44.01%	207.35%	-	-
Horiz. %	257.74%	232.44%	293.07%	191.38%	172.08%	307.35%	100.00%	-
EY	2.74	3.04	2.41	3.69	4.11	2.30	7.06	-12.37%
YoY %	-9.87%	26.14%	-34.69%	-10.22%	78.70%	-67.42%	-	-
Horiz. %	38.81%	43.06%	34.14%	52.27%	58.22%	32.58%	100.00%	-
DY	1.27	3.24	1.31	1.65	2.20	1.72	3.45	-13.01%
YoY %	-60.80%	147.33%	-20.61%	-25.00%	27.91%	-50.14%	-	-
Horiz. %	36.81%	93.91%	37.97%	47.83%	63.77%	49.86%	100.00%	-
P/NAPS	0.79	1.20	4.52	4.27	1.85	1.28	1.16	-5.21%
YoY %	-34.17%	-73.45%	5.85%	130.81%	44.53%	10.34%	-	-
Horiz. %	68.10%	103.45%	389.66%	368.10%	159.48%	110.34%	100.00%	-

	31/03/21	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	CAGR
Price Multiplier on Announcement Date
Date	21/06/21	25/03/19	19/03/18	20/03/17	29/03/16	26/03/15	27/03/14	-
Price	0.735	1.09	4.33	3.23	1.80	1.27	1.21	-
P/RPS	11.11	5.29	14.11	6.41	2.04	3.20	1.02	39.54%
YoY %	110.02%	-62.51%	120.12%	214.22%	-36.25%	213.73%	-	-
Horiz. %	1,089.22%	518.63%	1,383.33%	628.43%	200.00%	313.73%	100.00%	-
P/EPS	33.93	33.19	47.01	28.87	27.57	45.28	14.76	12.31%
YoY %	2.23%	-29.40%	62.83%	4.72%	-39.11%	206.78%	-	-
Horiz. %	229.88%	224.86%	318.50%	195.60%	186.79%	306.78%	100.00%	-
EY	2.95	3.01	2.13	3.46	3.63	2.21	6.77	-10.94%
YoY %	-1.99%	41.31%	-38.44%	-4.68%	64.25%	-67.36%	-	-
Horiz. %	43.57%	44.46%	31.46%	51.11%	53.62%	32.64%	100.00%	-
DY	1.36	3.21	1.15	1.55	1.94	1.65	3.31	-11.67%
YoY %	-57.63%	179.13%	-25.81%	-20.10%	17.58%	-50.15%	-	-
Horiz. %	41.09%	96.98%	34.74%	46.83%	58.61%	49.85%	100.00%	-
P/NAPS	0.73	1.21	5.13	4.55	2.10	1.33	1.21	-6.80%
YoY %	-39.67%	-76.41%	12.75%	116.67%	57.89%	9.92%	-	-
Horiz. %	60.33%	100.00%	423.97%	376.03%	173.55%	109.92%	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