[GKENT] YoY TTM Result on 31-Jul-2015 [#2]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
29-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Jul-2015 [#2]
Profit Trend
QoQ- 7.55%
YoY- -11.19%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
TTM Result
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 512,696 628,222 650,252 386,943 478,568 347,921 177,200 19.36%
PBT 157,834 145,641 91,161 49,347 52,019 37,678 28,235 33.20%
Tax -31,157 -35,880 -23,909 -15,487 -13,893 -11,994 -7,093 27.95%
NP 126,677 109,761 67,252 33,860 38,126 25,684 21,142 34.75%
-
NP to SH 126,677 109,761 67,252 33,860 38,126 25,684 21,142 34.75%
-
Tax Rate 19.74% 24.64% 26.23% 31.38% 26.71% 31.83% 25.12% -
Total Cost 386,019 518,461 583,000 353,083 440,442 322,237 156,058 16.28%
-
Net Worth 490,244 424,326 0 302,607 281,955 222,391 225,235 13.83%
Dividend
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Div 50,666 40,410 26,255 15,872 18,540 14,520 11,266 28.46%
Div Payout % 40.00% 36.82% 39.04% 46.88% 48.63% 56.53% 53.29% -
Equity
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 490,244 424,326 0 302,607 281,955 222,391 225,235 13.83%
NOSH 563,269 563,888 372,963 302,607 304,850 222,391 222,961 16.69%
Ratio Analysis
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
NP Margin 24.71% 17.47% 10.34% 8.75% 7.97% 7.38% 11.93% -
ROE 25.84% 25.87% 0.00% 11.19% 13.52% 11.55% 9.39% -
Per Share
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 91.25 111.41 174.35 127.87 156.98 156.45 79.48 2.32%
EPS 22.55 19.47 18.03 11.19 12.51 11.55 9.48 15.52%
DPS 9.00 7.17 7.04 5.25 6.08 6.53 5.00 10.28%
NAPS 0.8725 0.7525 0.00 1.00 0.9249 1.00 1.0102 -2.41%
Adjusted Per Share Value based on latest NOSH - 302,607
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 91.02 111.53 115.44 68.70 84.96 61.77 31.46 19.36%
EPS 22.49 19.49 11.94 6.01 6.77 4.56 3.75 34.77%
DPS 9.00 7.17 4.66 2.82 3.29 2.58 2.00 28.47%
NAPS 0.8704 0.7533 0.00 0.5372 0.5006 0.3948 0.3999 13.83%
Price Multiplier on Financial Quarter End Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 -
Price 1.43 4.30 2.00 1.51 1.84 1.13 1.03 -
P/RPS 1.57 3.86 1.15 1.18 1.17 0.72 1.30 3.19%
P/EPS 6.34 22.09 11.09 13.49 14.71 9.78 10.86 -8.57%
EY 15.77 4.53 9.02 7.41 6.80 10.22 9.21 9.37%
DY 6.29 1.67 3.52 3.47 3.31 5.78 4.85 4.42%
P/NAPS 1.64 5.71 0.00 1.51 1.99 1.13 1.02 8.23%
Price Multiplier on Announcement Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 26/09/18 28/09/17 27/09/16 29/09/15 17/09/14 24/09/13 28/09/12 -
Price 1.37 3.05 2.51 1.54 1.59 1.14 1.00 -
P/RPS 1.50 2.74 1.44 1.20 1.01 0.73 1.26 2.94%
P/EPS 6.08 15.67 13.92 13.76 12.71 9.87 10.55 -8.77%
EY 16.46 6.38 7.18 7.27 7.87 10.13 9.48 9.62%
DY 6.57 2.35 2.80 3.41 3.83 5.73 5.00 4.65%
P/NAPS 1.57 4.05 0.00 1.54 1.72 1.14 0.99 7.98%

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