[GKENT] YoY TTM Result on 31-Jul-2009 [#2]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
28-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jul-2009 [#2]
Profit Trend
QoQ- 17.03%
YoY- 73.14%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
TTM Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 177,200 165,731 145,115 106,952 101,054 88,433 91,482 11.63%
PBT 28,235 33,957 27,578 17,243 10,662 13,388 10,274 18.33%
Tax -7,093 -8,306 -6,415 -4,010 -2,974 -3,624 -2,993 15.45%
NP 21,142 25,651 21,163 13,233 7,688 9,764 7,281 19.42%
-
NP to SH 21,142 25,651 21,163 13,230 7,641 9,660 7,165 19.74%
-
Tax Rate 25.12% 24.46% 23.26% 23.26% 27.89% 27.07% 29.13% -
Total Cost 156,058 140,080 123,952 93,719 93,366 78,669 84,201 10.82%
-
Net Worth 225,235 177,148 0 146,705 177,893 169,937 0 -
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div 11,266 11,222 9,148 7,918 4,401 - - -
Div Payout % 53.29% 43.75% 43.23% 59.85% 57.61% - - -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 225,235 177,148 0 146,705 177,893 169,937 0 -
NOSH 222,961 225,840 230,043 228,300 220,083 225,142 158,154 5.88%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 11.93% 15.48% 14.58% 12.37% 7.61% 11.04% 7.96% -
ROE 9.39% 14.48% 0.00% 9.02% 4.30% 5.68% 0.00% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 79.48 73.38 63.08 46.85 45.92 39.28 57.84 5.43%
EPS 9.48 11.36 9.20 5.80 3.47 4.29 4.53 13.08%
DPS 5.00 4.97 3.98 3.47 2.00 0.00 0.00 -
NAPS 1.0102 0.7844 0.00 0.6426 0.8083 0.7548 0.00 -
Adjusted Per Share Value based on latest NOSH - 228,300
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 33.95 31.75 27.80 20.49 19.36 16.94 17.53 11.63%
EPS 4.05 4.91 4.05 2.53 1.46 1.85 1.37 19.77%
DPS 2.16 2.15 1.75 1.52 0.84 0.00 0.00 -
NAPS 0.4315 0.3394 0.00 0.2811 0.3408 0.3256 0.00 -
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 1.03 1.18 1.39 0.73 0.54 0.63 0.48 -
P/RPS 1.30 1.61 2.20 1.56 1.18 1.60 0.83 7.75%
P/EPS 10.86 10.39 15.11 12.60 15.55 14.68 10.60 0.40%
EY 9.21 9.63 6.62 7.94 6.43 6.81 9.44 -0.40%
DY 4.85 4.21 2.86 4.75 3.70 0.00 0.00 -
P/NAPS 1.02 1.50 0.00 1.14 0.67 0.83 0.00 -
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 28/09/12 27/09/11 27/09/10 28/09/09 03/09/08 11/09/07 20/09/06 -
Price 1.00 1.04 1.29 0.70 0.54 0.58 0.51 -
P/RPS 1.26 1.42 2.04 1.49 1.18 1.48 0.88 6.15%
P/EPS 10.55 9.16 14.02 12.08 15.55 13.52 11.26 -1.07%
EY 9.48 10.92 7.13 8.28 6.43 7.40 8.88 1.09%
DY 5.00 4.78 3.08 4.95 3.70 0.00 0.00 -
P/NAPS 0.99 1.33 0.00 1.09 0.67 0.77 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