[GKENT] YoY TTM 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- 2.64%
YoY- 48.44%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
TTM Result
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 628,222 650,252 386,943 478,568 347,921 177,200 165,731 24.84%
PBT 145,641 91,161 49,347 52,019 37,678 28,235 33,957 27.43%
Tax -35,880 -23,909 -15,487 -13,893 -11,994 -7,093 -8,306 27.58%
NP 109,761 67,252 33,860 38,126 25,684 21,142 25,651 27.38%
-
NP to SH 109,761 67,252 33,860 38,126 25,684 21,142 25,651 27.38%
-
Tax Rate 24.64% 26.23% 31.38% 26.71% 31.83% 25.12% 24.46% -
Total Cost 518,461 583,000 353,083 440,442 322,237 156,058 140,080 24.34%
-
Net Worth 424,326 0 302,607 281,955 222,391 225,235 177,148 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 40,410 26,255 15,872 18,540 14,520 11,266 11,222 23.78%
Div Payout % 36.82% 39.04% 46.88% 48.63% 56.53% 53.29% 43.75% -
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 0 302,607 281,955 222,391 225,235 177,148 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 17.47% 10.34% 8.75% 7.97% 7.38% 11.93% 15.48% -
ROE 25.87% 0.00% 11.19% 13.52% 11.55% 9.39% 14.48% -
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 111.41 174.35 127.87 156.98 156.45 79.48 73.38 7.20%
EPS 19.47 18.03 11.19 12.51 11.55 9.48 11.36 9.38%
DPS 7.17 7.04 5.25 6.08 6.53 5.00 4.97 6.29%
NAPS 0.7525 0.00 1.00 0.9249 1.00 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 120.35 124.57 74.13 91.68 66.65 33.95 31.75 24.84%
EPS 21.03 12.88 6.49 7.30 4.92 4.05 4.91 27.40%
DPS 7.74 5.03 3.04 3.55 2.78 2.16 2.15 23.77%
NAPS 0.8129 0.00 0.5797 0.5402 0.426 0.4315 0.3394 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 3.86 1.15 1.18 1.17 0.72 1.30 1.61 15.67%
P/EPS 22.09 11.09 13.49 14.71 9.78 10.86 10.39 13.38%
EY 4.53 9.02 7.41 6.80 10.22 9.21 9.63 -11.80%
DY 1.67 3.52 3.47 3.31 5.78 4.85 4.21 -14.26%
P/NAPS 5.71 0.00 1.51 1.99 1.13 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 2.74 1.44 1.20 1.01 0.73 1.26 1.42 11.56%
P/EPS 15.67 13.92 13.76 12.71 9.87 10.55 9.16 9.35%
EY 6.38 7.18 7.27 7.87 10.13 9.48 10.92 -8.56%
DY 2.35 2.80 3.41 3.83 5.73 5.00 4.78 -11.15%
P/NAPS 4.05 0.00 1.54 1.72 1.14 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