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

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
28-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jan-2012 [#4]
Profit Trend
QoQ- -8.06%
YoY- -21.96%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
TTM Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 353,158 506,299 276,810 152,763 165,037 125,069 106,933 22.02%
PBT 40,332 51,135 35,576 26,192 32,434 26,095 14,618 18.42%
Tax -12,244 -14,927 -10,018 -6,858 -7,659 -6,229 -3,410 23.73%
NP 28,088 36,208 25,558 19,334 24,775 19,866 11,208 16.53%
-
NP to SH 28,088 36,208 25,558 19,334 24,775 19,866 11,193 16.56%
-
Tax Rate 30.36% 29.19% 28.16% 26.18% 23.61% 23.87% 23.33% -
Total Cost 325,070 470,091 251,252 133,429 140,262 105,203 95,725 22.58%
-
Net Worth 282,532 225,530 231,596 184,631 162,971 149,556 157,388 10.23%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div 15,917 16,891 14,531 11,323 11,306 9,113 7,754 12.72%
Div Payout % 56.67% 46.65% 56.86% 58.57% 45.64% 45.88% 69.28% -
Equity
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 282,532 225,530 231,596 184,631 162,971 149,556 157,388 10.23%
NOSH 295,535 225,530 223,829 226,903 223,523 227,393 223,499 4.76%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 7.95% 7.15% 9.23% 12.66% 15.01% 15.88% 10.48% -
ROE 9.94% 16.05% 11.04% 10.47% 15.20% 13.28% 7.11% -
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 119.50 224.49 123.67 67.33 73.83 55.00 47.84 16.47%
EPS 9.50 16.05 11.42 8.52 11.08 8.74 5.01 11.24%
DPS 5.39 7.50 6.49 4.99 5.06 4.01 3.50 7.45%
NAPS 0.956 1.00 1.0347 0.8137 0.7291 0.6577 0.7042 5.22%
Adjusted Per Share Value based on latest NOSH - 226,903
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 67.66 96.99 53.03 29.27 31.62 23.96 20.49 22.01%
EPS 5.38 6.94 4.90 3.70 4.75 3.81 2.14 16.59%
DPS 3.05 3.24 2.78 2.17 2.17 1.75 1.49 12.67%
NAPS 0.5413 0.4321 0.4437 0.3537 0.3122 0.2865 0.3015 10.23%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
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%
P/EPS 12.84 7.23 8.06 11.15 10.83 10.07 9.98 4.28%
EY 7.79 13.84 12.41 8.97 9.24 9.93 10.02 -4.10%
DY 4.41 6.47 7.06 5.25 4.22 4.55 7.00 -7.40%
P/NAPS 1.28 1.16 0.89 1.17 1.65 1.34 0.71 10.31%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
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%
P/EPS 13.36 7.54 7.40 10.21 10.47 11.90 10.78 3.63%
EY 7.48 13.27 13.51 9.79 9.56 8.40 9.27 -3.51%
DY 4.24 6.20 7.68 5.74 4.36 3.85 6.48 -6.82%
P/NAPS 1.33 1.21 0.82 1.07 1.59 1.58 0.77 9.53%

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