[GKENT] YoY Quarter Result on 31-Jul-2013 [#2]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
24-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jul-2013 [#2]
Profit Trend
QoQ- -7.62%
YoY- -11.73%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Quarter Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 164,768 114,661 75,039 82,945 56,787 41,350 38,916 27.16%
PBT 26,378 13,033 8,481 8,374 7,696 7,315 6,763 25.43%
Tax -5,865 -4,560 -2,384 -3,259 -1,901 -1,669 -1,718 22.68%
NP 20,513 8,473 6,097 5,115 5,795 5,646 5,045 26.30%
-
NP to SH 20,513 8,473 6,097 5,115 5,795 5,646 5,045 26.30%
-
Tax Rate 22.23% 34.99% 28.11% 38.92% 24.70% 22.82% 25.40% -
Total Cost 144,255 106,188 68,942 77,830 50,992 35,704 33,871 27.28%
-
Net Worth 341,299 302,637 281,955 230,708 225,235 177,148 0 -
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div 11,188 6,052 6,097 4,447 4,459 4,516 4,600 15.95%
Div Payout % 54.55% 71.43% 100.00% 86.96% 76.95% 80.00% 91.20% -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 341,299 302,637 281,955 230,708 225,235 177,148 0 -
NOSH 372,963 302,607 304,850 222,391 222,961 225,840 230,043 8.37%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 12.45% 7.39% 8.13% 6.17% 10.20% 13.65% 12.96% -
ROE 6.01% 2.80% 2.16% 2.22% 2.57% 3.19% 0.00% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 44.18 37.89 24.62 37.30 25.47 18.31 16.92 17.32%
EPS 5.50 2.80 2.00 2.30 2.60 2.50 2.20 16.48%
DPS 3.00 2.00 2.00 2.00 2.00 2.00 2.00 6.98%
NAPS 0.9151 1.0001 0.9249 1.0374 1.0102 0.7844 0.00 -
Adjusted Per Share Value based on latest NOSH - 222,391
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 29.25 20.36 13.32 14.73 10.08 7.34 6.91 27.15%
EPS 3.64 1.50 1.08 0.91 1.03 1.00 0.90 26.19%
DPS 1.99 1.07 1.08 0.79 0.79 0.80 0.82 15.90%
NAPS 0.6059 0.5373 0.5006 0.4096 0.3999 0.3145 0.00 -
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 2.00 1.51 1.84 1.13 1.03 1.18 1.39 -
P/RPS 4.53 3.99 7.48 3.03 4.04 6.44 8.22 -9.44%
P/EPS 36.36 53.93 92.00 49.13 39.63 47.20 63.38 -8.83%
EY 2.75 1.85 1.09 2.04 2.52 2.12 1.58 9.66%
DY 1.50 1.32 1.09 1.77 1.94 1.69 1.44 0.68%
P/NAPS 2.19 1.51 1.99 1.09 1.02 1.50 0.00 -
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 27/09/16 29/09/15 17/09/14 24/09/13 28/09/12 27/09/11 27/09/10 -
Price 2.51 1.54 1.59 1.14 1.00 1.04 1.29 -
P/RPS 5.68 4.06 6.46 3.06 3.93 5.68 7.63 -4.79%
P/EPS 45.64 55.00 79.50 49.57 38.47 41.60 58.82 -4.13%
EY 2.19 1.82 1.26 2.02 2.60 2.40 1.70 4.30%
DY 1.20 1.30 1.26 1.75 2.00 1.92 1.55 -4.17%
P/NAPS 2.74 1.54 1.72 1.10 0.99 1.33 0.00 -

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
Post a Comment