[GKENT] YoY Quarter Result on 31-Jan-2018 [#4]

Announcement Date
19-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
31-Jan-2018 [#4]
Profit Trend
QoQ- 80.92%
YoY- 23.48%
View:
Show?
Quarter Result
31/03/22 31/03/21 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 119,598 34,618 114,503 172,912 189,141 265,584 117,225 0.28%
PBT 22,892 10,605 36,152 65,574 57,879 27,789 12,662 8.61%
Tax -8,205 733 -17,903 -13,690 -15,862 -8,129 -4,372 9.18%
NP 14,687 11,338 18,249 51,884 42,017 19,660 8,290 8.30%
-
NP to SH 14,687 11,338 18,249 51,884 42,017 19,660 8,290 8.30%
-
Tax Rate 35.84% -6.91% 49.52% 20.88% 27.41% 29.25% 34.53% -
Total Cost 104,911 23,280 96,254 121,028 147,124 245,924 108,935 -0.52%
-
Net Worth 538,068 524,543 500,044 475,793 266,689 258,194 282,532 9.40%
Dividend
31/03/22 31/03/21 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Div 7,833 5,234 19,450 28,163 18,775 10,539 6,206 3.30%
Div Payout % 53.34% 46.17% 106.58% 54.28% 44.69% 53.61% 74.86% -
Equity
31/03/22 31/03/21 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Net Worth 538,068 524,543 500,044 475,793 266,689 258,194 282,532 9.40%
NOSH 563,269 563,269 563,269 563,269 375,513 301,136 295,535 9.41%
Ratio Analysis
31/03/22 31/03/21 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
NP Margin 12.28% 32.75% 15.94% 30.01% 22.21% 7.40% 7.07% -
ROE 2.73% 2.16% 3.65% 10.90% 15.76% 7.61% 2.93% -
Per Share
31/03/22 31/03/21 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 22.90 6.61 20.60 30.70 50.37 88.19 39.67 -7.37%
EPS 2.81 2.20 3.30 9.20 7.50 5.20 2.80 0.04%
DPS 1.50 1.00 3.50 5.00 5.00 3.50 2.10 -4.58%
NAPS 1.0303 1.0021 0.8998 0.8447 0.7102 0.8574 0.956 1.04%
Adjusted Per Share Value based on latest NOSH - 563,269
31/03/22 31/03/21 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 21.23 6.15 20.33 30.70 33.58 47.15 20.81 0.27%
EPS 2.61 2.01 3.24 9.20 7.46 3.49 1.47 8.33%
DPS 1.39 0.93 3.45 5.00 3.33 1.87 1.10 3.31%
NAPS 0.9553 0.9312 0.8878 0.8447 0.4735 0.4584 0.5016 9.40%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 31/03/22 31/03/21 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 -
Price 0.615 0.79 1.08 3.82 3.03 1.59 1.22 -
P/RPS 2.69 11.95 5.24 12.44 6.02 1.80 3.08 -1.87%
P/EPS 21.87 36.47 32.89 41.47 27.08 24.35 43.49 -9.14%
EY 4.57 2.74 3.04 2.41 3.69 4.11 2.30 10.05%
DY 2.44 1.27 3.24 1.31 1.65 2.20 1.72 4.99%
P/NAPS 0.60 0.79 1.20 4.52 4.27 1.85 1.28 -10.03%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 31/05/22 21/06/21 25/03/19 19/03/18 20/03/17 29/03/16 26/03/15 -
Price 0.535 0.735 1.09 4.33 3.23 1.80 1.27 -
P/RPS 2.34 11.11 5.29 14.11 6.41 2.04 3.20 -4.27%
P/EPS 19.02 33.93 33.19 47.01 28.87 27.57 45.28 -11.39%
EY 5.26 2.95 3.01 2.13 3.46 3.63 2.21 12.86%
DY 2.80 1.36 3.21 1.15 1.55 1.94 1.65 7.65%
P/NAPS 0.52 0.73 1.21 5.13 4.55 2.10 1.33 -12.28%

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