[GKENT] YoY Quarter Result on 31-Oct-2012 [#3]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
10-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- -21.04%
YoY- 27.61%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Quarter Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 96,936 96,031 71,857 57,722 31,326 45,722 32,474 19.98%
PBT 16,709 10,484 10,443 6,783 4,919 10,652 7,970 13.12%
Tax -4,637 -3,256 -3,370 -2,207 -1,333 -2,444 -1,892 16.10%
NP 12,072 7,228 7,073 4,576 3,586 8,208 6,078 12.11%
-
NP to SH 12,072 7,228 7,073 4,576 3,586 8,208 6,078 12.11%
-
Tax Rate 27.75% 31.06% 32.27% 32.54% 27.10% 22.94% 23.74% -
Total Cost 84,864 88,803 64,784 53,146 27,740 37,514 26,396 21.47%
-
Net Worth 311,004 279,362 234,276 225,276 174,750 158,494 144,768 13.58%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div 4,527 3,613 3,422 - - - - -
Div Payout % 37.50% 50.00% 48.39% - - - - -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 311,004 279,362 234,276 225,276 174,750 158,494 144,768 13.58%
NOSH 301,800 301,166 228,161 228,800 224,124 224,942 225,111 5.00%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 12.45% 7.53% 9.84% 7.93% 11.45% 17.95% 18.72% -
ROE 3.88% 2.59% 3.02% 2.03% 2.05% 5.18% 4.20% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 32.12 31.89 31.49 25.23 13.98 20.33 14.43 14.25%
EPS 4.00 2.40 3.10 2.00 1.60 3.60 2.70 6.76%
DPS 1.50 1.20 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.0305 0.9276 1.0268 0.9846 0.7797 0.7046 0.6431 8.17%
Adjusted Per Share Value based on latest NOSH - 228,800
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 17.21 17.05 12.76 10.25 5.56 8.12 5.77 19.96%
EPS 2.14 1.28 1.26 0.81 0.64 1.46 1.08 12.06%
DPS 0.80 0.64 0.61 0.00 0.00 0.00 0.00 -
NAPS 0.5521 0.496 0.4159 0.3999 0.3102 0.2814 0.257 13.58%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 1.64 1.45 1.06 0.98 0.975 1.24 0.87 -
P/RPS 5.11 4.55 3.37 3.88 6.98 6.10 6.03 -2.72%
P/EPS 41.00 60.42 34.19 49.00 60.94 33.98 32.22 4.09%
EY 2.44 1.66 2.92 2.04 1.64 2.94 3.10 -3.90%
DY 0.91 0.83 1.42 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.56 1.03 1.00 1.25 1.76 1.35 2.76%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 14/12/15 15/12/14 13/12/13 10/12/12 08/12/11 14/12/10 15/12/09 -
Price 1.64 1.10 1.17 0.96 1.00 1.19 0.88 -
P/RPS 5.11 3.45 3.71 3.81 7.15 5.85 6.10 -2.90%
P/EPS 41.00 45.83 37.74 48.00 62.50 32.61 32.59 3.89%
EY 2.44 2.18 2.65 2.08 1.60 3.07 3.07 -3.75%
DY 0.91 1.09 1.28 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.19 1.14 0.98 1.28 1.69 1.37 2.51%

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