[GKENT] YoY Quarter Result on 31-Jul-2014 [#2]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
17-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jul-2014 [#2]
Profit Trend
QoQ- -5.81%
YoY- 19.2%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Quarter Result
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 187,567 164,768 114,661 75,039 82,945 56,787 41,350 28.63%
PBT 33,025 26,378 13,033 8,481 8,374 7,696 7,315 28.53%
Tax -7,650 -5,865 -4,560 -2,384 -3,259 -1,901 -1,669 28.85%
NP 25,375 20,513 8,473 6,097 5,115 5,795 5,646 28.43%
-
NP to SH 25,375 20,513 8,473 6,097 5,115 5,795 5,646 28.43%
-
Tax Rate 23.16% 22.23% 34.99% 28.11% 38.92% 24.70% 22.82% -
Total Cost 162,192 144,255 106,188 68,942 77,830 50,992 35,704 28.66%
-
Net Worth 424,326 341,299 302,637 281,955 230,708 225,235 177,148 15.65%
Dividend
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Div 14,097 11,188 6,052 6,097 4,447 4,459 4,516 20.87%
Div Payout % 55.56% 54.55% 71.43% 100.00% 86.96% 76.95% 80.00% -
Equity
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 424,326 341,299 302,637 281,955 230,708 225,235 177,148 15.65%
NOSH 563,888 372,963 302,607 304,850 222,391 222,961 225,840 16.45%
Ratio Analysis
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
NP Margin 13.53% 12.45% 7.39% 8.13% 6.17% 10.20% 13.65% -
ROE 5.98% 6.01% 2.80% 2.16% 2.22% 2.57% 3.19% -
Per Share
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 33.26 44.18 37.89 24.62 37.30 25.47 18.31 10.45%
EPS 4.50 5.50 2.80 2.00 2.30 2.60 2.50 10.28%
DPS 2.50 3.00 2.00 2.00 2.00 2.00 2.00 3.78%
NAPS 0.7525 0.9151 1.0001 0.9249 1.0374 1.0102 0.7844 -0.68%
Adjusted Per Share Value based on latest NOSH - 304,850
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 33.30 29.25 20.36 13.32 14.73 10.08 7.34 28.63%
EPS 4.50 3.64 1.50 1.08 0.91 1.03 1.00 28.46%
DPS 2.50 1.99 1.07 1.08 0.79 0.79 0.80 20.89%
NAPS 0.7533 0.6059 0.5373 0.5006 0.4096 0.3999 0.3145 15.65%
Price Multiplier on Financial Quarter End Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 -
Price 4.30 2.00 1.51 1.84 1.13 1.03 1.18 -
P/RPS 12.93 4.53 3.99 7.48 3.03 4.04 6.44 12.30%
P/EPS 95.56 36.36 53.93 92.00 49.13 39.63 47.20 12.46%
EY 1.05 2.75 1.85 1.09 2.04 2.52 2.12 -11.04%
DY 0.58 1.50 1.32 1.09 1.77 1.94 1.69 -16.31%
P/NAPS 5.71 2.19 1.51 1.99 1.09 1.02 1.50 24.93%
Price Multiplier on Announcement Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 28/09/17 27/09/16 29/09/15 17/09/14 24/09/13 28/09/12 27/09/11 -
Price 3.05 2.51 1.54 1.59 1.14 1.00 1.04 -
P/RPS 9.17 5.68 4.06 6.46 3.06 3.93 5.68 8.30%
P/EPS 67.78 45.64 55.00 79.50 49.57 38.47 41.60 8.46%
EY 1.48 2.19 1.82 1.26 2.02 2.60 2.40 -7.73%
DY 0.82 1.20 1.30 1.26 1.75 2.00 1.92 -13.20%
P/NAPS 4.05 2.74 1.54 1.72 1.10 0.99 1.33 20.37%

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