[GKENT] YoY TTM Result on 31-Jan-2012 [#4]

	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
TTM Result
Revenue	353,158	506,299	276,810	152,763	165,037	125,069	106,933	22.02%
YoY %	-30.25%	82.90%	81.20%	-7.44%	31.96%	16.96%	-	-
Horiz. %	330.26%	473.47%	258.86%	142.86%	154.34%	116.96%	100.00%	-
PBT	40,332	51,135	35,576	26,192	32,434	26,095	14,618	18.42%
YoY %	-21.13%	43.73%	35.83%	-19.25%	24.29%	78.51%	-	-
Horiz. %	275.91%	349.81%	243.37%	179.18%	221.88%	178.51%	100.00%	-
Tax	-12,244	-14,927	-10,018	-6,858	-7,659	-6,229	-3,410	23.73%
YoY %	17.97%	-49.00%	-46.08%	10.46%	-22.96%	-82.67%	-	-
Horiz. %	359.06%	437.74%	293.78%	201.11%	224.60%	182.67%	100.00%	-
NP	28,088	36,208	25,558	19,334	24,775	19,866	11,208	16.53%
YoY %	-22.43%	41.67%	32.19%	-21.96%	24.71%	77.25%	-	-
Horiz. %	250.61%	323.05%	228.03%	172.50%	221.05%	177.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,088	36,208	25,558	19,334	24,775	19,866	11,193	16.56%
YoY %	-22.43%	41.67%	32.19%	-21.96%	24.71%	77.49%	-	-
Horiz. %	250.94%	323.49%	228.34%	172.73%	221.34%	177.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.36%	29.19%	28.16%	26.18%	23.61%	23.87%	23.33%	-
YoY %	4.01%	3.66%	7.56%	10.89%	-1.09%	2.31%	-	-
Horiz. %	130.13%	125.12%	120.70%	112.22%	101.20%	102.31%	100.00%	-
Total Cost	325,070	470,091	251,252	133,429	140,262	105,203	95,725	22.58%
YoY %	-30.85%	87.10%	88.30%	-4.87%	33.33%	9.90%	-	-
Horiz. %	339.59%	491.08%	262.47%	139.39%	146.53%	109.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	282,532	225,530	231,596	184,631	162,971	149,556	157,388	10.23%
YoY %	25.27%	-2.62%	25.44%	13.29%	8.97%	-4.98%	-	-
Horiz. %	179.51%	143.30%	147.15%	117.31%	103.55%	95.02%	100.00%	-

	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
Dividend
Div	15,917	16,891	14,531	11,323	11,306	9,113	7,754	12.72%
YoY %	-5.77%	16.24%	28.33%	0.15%	24.06%	17.53%	-	-
Horiz. %	205.27%	217.84%	187.40%	146.03%	145.81%	117.53%	100.00%	-
Div Payout %	56.67%	46.65%	56.86%	58.57%	45.64%	45.88%	69.28%	-
YoY %	21.48%	-17.96%	-2.92%	28.33%	-0.52%	-33.78%	-	-
Horiz. %	81.80%	67.34%	82.07%	84.54%	65.88%	66.22%	100.00%	-

	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
Equity
Net Worth	282,532	225,530	231,596	184,631	162,971	149,556	157,388	10.23%
YoY %	25.27%	-2.62%	25.44%	13.29%	8.97%	-4.98%	-	-
Horiz. %	179.51%	143.30%	147.15%	117.31%	103.55%	95.02%	100.00%	-
NOSH	295,535	225,530	223,829	226,903	223,523	227,393	223,499	4.76%
YoY %	31.04%	0.76%	-1.35%	1.51%	-1.70%	1.74%	-	-
Horiz. %	132.23%	100.91%	100.15%	101.52%	100.01%	101.74%	100.00%	-

	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
Ratio Analysis
NP Margin	7.95%	7.15%	9.23%	12.66%	15.01%	15.88%	10.48%	-
YoY %	11.19%	-22.54%	-27.09%	-15.66%	-5.48%	51.53%	-	-
Horiz. %	75.86%	68.23%	88.07%	120.80%	143.23%	151.53%	100.00%	-
ROE	9.94%	16.05%	11.04%	10.47%	15.20%	13.28%	7.11%	-
YoY %	-38.07%	45.38%	5.44%	-31.12%	14.46%	86.78%	-	-
Horiz. %	139.80%	225.74%	155.27%	147.26%	213.78%	186.78%	100.00%	-

	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
Per Share
RPS	119.50	224.49	123.67	67.33	73.83	55.00	47.84	16.47%
YoY %	-46.77%	81.52%	83.68%	-8.80%	34.24%	14.97%	-	-
Horiz. %	249.79%	469.25%	258.51%	140.74%	154.33%	114.97%	100.00%	-
EPS	9.50	16.05	11.42	8.52	11.08	8.74	5.01	11.24%
YoY %	-40.81%	40.54%	34.04%	-23.10%	26.77%	74.45%	-	-
Horiz. %	189.62%	320.36%	227.94%	170.06%	221.16%	174.45%	100.00%	-
DPS	5.39	7.50	6.49	4.99	5.06	4.01	3.50	7.45%
YoY %	-28.13%	15.56%	30.06%	-1.38%	26.18%	14.57%	-	-
Horiz. %	154.00%	214.29%	185.43%	142.57%	144.57%	114.57%	100.00%	-
NAPS	0.956	1.00	1.0347	0.8137	0.7291	0.6577	0.7042	5.22%
YoY %	-4.40%	-3.35%	27.16%	11.60%	10.86%	-6.60%	-	-
Horiz. %	135.76%	142.01%	146.93%	115.55%	103.54%	93.40%	100.00%	-

	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
Adjusted Per Share Value based on latest NOSH - 226,903
RPS	62.70	89.89	49.14	27.12	29.30	22.20	18.98	22.02%
YoY %	-30.25%	82.93%	81.19%	-7.44%	31.98%	16.97%	-	-
Horiz. %	330.35%	473.60%	258.90%	142.89%	154.37%	116.97%	100.00%	-
EPS	4.99	6.43	4.54	3.43	4.40	3.53	1.99	16.54%
YoY %	-22.40%	41.63%	32.36%	-22.05%	24.65%	77.39%	-	-
Horiz. %	250.75%	323.12%	228.14%	172.36%	221.11%	177.39%	100.00%	-
DPS	2.83	3.00	2.58	2.01	2.01	1.62	1.38	12.70%
YoY %	-5.67%	16.28%	28.36%	0.00%	24.07%	17.39%	-	-
Horiz. %	205.07%	217.39%	186.96%	145.65%	145.65%	117.39%	100.00%	-
NAPS	0.5016	0.4004	0.4112	0.3278	0.2893	0.2655	0.2794	10.23%
YoY %	25.27%	-2.63%	25.44%	13.31%	8.96%	-4.97%	-	-
Horiz. %	179.53%	143.31%	147.17%	117.32%	103.54%	95.03%	100.00%	-

	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/01/15	30/01/14	31/01/13	31/01/12	31/01/11	29/01/10	30/01/09	-
Price	1.22	1.16	0.92	0.95	1.20	0.88	0.50	-
P/RPS	1.02	0.52	0.74	1.41	1.63	1.60	1.05	-0.48%
YoY %	96.15%	-29.73%	-47.52%	-13.50%	1.87%	52.38%	-	-
Horiz. %	97.14%	49.52%	70.48%	134.29%	155.24%	152.38%	100.00%	-
P/EPS	12.84	7.23	8.06	11.15	10.83	10.07	9.98	4.28%
YoY %	77.59%	-10.30%	-27.71%	2.95%	7.55%	0.90%	-	-
Horiz. %	128.66%	72.44%	80.76%	111.72%	108.52%	100.90%	100.00%	-
EY	7.79	13.84	12.41	8.97	9.24	9.93	10.02	-4.10%
YoY %	-43.71%	11.52%	38.35%	-2.92%	-6.95%	-0.90%	-	-
Horiz. %	77.74%	138.12%	123.85%	89.52%	92.22%	99.10%	100.00%	-
DY	4.41	6.47	7.06	5.25	4.22	4.55	7.00	-7.40%
YoY %	-31.84%	-8.36%	34.48%	24.41%	-7.25%	-35.00%	-	-
Horiz. %	63.00%	92.43%	100.86%	75.00%	60.29%	65.00%	100.00%	-
P/NAPS	1.28	1.16	0.89	1.17	1.65	1.34	0.71	10.31%
YoY %	10.34%	30.34%	-23.93%	-29.09%	23.13%	88.73%	-	-
Horiz. %	180.28%	163.38%	125.35%	164.79%	232.39%	188.73%	100.00%	-

	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
Price Multiplier on Announcement Date
Date	26/03/15	27/03/14	28/03/13	28/03/12	11/03/11	23/03/10	25/03/09	-
Price	1.27	1.21	0.845	0.87	1.16	1.04	0.54	-
P/RPS	1.06	0.54	0.68	1.29	1.57	1.89	1.13	-1.05%
YoY %	96.30%	-20.59%	-47.29%	-17.83%	-16.93%	67.26%	-	-
Horiz. %	93.81%	47.79%	60.18%	114.16%	138.94%	167.26%	100.00%	-
P/EPS	13.36	7.54	7.40	10.21	10.47	11.90	10.78	3.63%
YoY %	77.19%	1.89%	-27.52%	-2.48%	-12.02%	10.39%	-	-
Horiz. %	123.93%	69.94%	68.65%	94.71%	97.12%	110.39%	100.00%	-
EY	7.48	13.27	13.51	9.79	9.56	8.40	9.27	-3.51%
YoY %	-43.63%	-1.78%	38.00%	2.41%	13.81%	-9.39%	-	-
Horiz. %	80.69%	143.15%	145.74%	105.61%	103.13%	90.61%	100.00%	-
DY	4.24	6.20	7.68	5.74	4.36	3.85	6.48	-6.82%
YoY %	-31.61%	-19.27%	33.80%	31.65%	13.25%	-40.59%	-	-
Horiz. %	65.43%	95.68%	118.52%	88.58%	67.28%	59.41%	100.00%	-
P/NAPS	1.33	1.21	0.82	1.07	1.59	1.58	0.77	9.53%
YoY %	9.92%	47.56%	-23.36%	-32.70%	0.63%	105.19%	-	-
Horiz. %	172.73%	157.14%	106.49%	138.96%	206.49%	205.19%	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