[GKENT] YoY TTM Result on 31-Oct-2007 [#3]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
18-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Oct-2007 [#3]
Profit Trend
QoQ- 4.39%
YoY- 51.37%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
TTM Result
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 158,363 110,573 104,946 92,455 86,962 109,730 98,585 8.21%
PBT 30,260 22,510 11,242 13,514 9,433 13,387 12,984 15.13%
Tax -6,967 -4,560 -4,111 -3,333 -2,675 -4,299 -3,177 13.97%
NP 23,293 17,950 7,131 10,181 6,758 9,088 9,807 15.50%
-
NP to SH 23,293 17,950 7,098 10,084 6,662 9,020 9,807 15.50%
-
Tax Rate 23.02% 20.26% 36.57% 24.66% 28.36% 32.11% 24.47% -
Total Cost 135,070 92,623 97,815 82,274 80,204 100,642 88,778 7.24%
-
Net Worth 158,494 144,768 176,562 182,495 0 0 95,579 8.79%
Dividend
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Div 9,148 7,918 4,401 - - - - -
Div Payout % 39.28% 44.11% 62.01% - - - - -
Equity
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Net Worth 158,494 144,768 176,562 182,495 0 0 95,579 8.79%
NOSH 224,942 225,111 226,333 237,624 223,787 158,400 158,402 6.01%
Ratio Analysis
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
NP Margin 14.71% 16.23% 6.79% 11.01% 7.77% 8.28% 9.95% -
ROE 14.70% 12.40% 4.02% 5.53% 0.00% 0.00% 10.26% -
Per Share
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 70.40 49.12 46.37 38.91 38.86 69.27 62.24 2.07%
EPS 10.36 7.97 3.14 4.24 2.98 5.69 6.19 8.95%
DPS 4.07 3.52 1.94 0.00 0.00 0.00 0.00 -
NAPS 0.7046 0.6431 0.7801 0.768 0.00 0.00 0.6034 2.61%
Adjusted Per Share Value based on latest NOSH - 237,624
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 30.34 21.18 20.10 17.71 16.66 21.02 18.89 8.21%
EPS 4.46 3.44 1.36 1.93 1.28 1.73 1.88 15.47%
DPS 1.75 1.52 0.84 0.00 0.00 0.00 0.00 -
NAPS 0.3036 0.2773 0.3382 0.3496 0.00 0.00 0.1831 8.78%
Price Multiplier on Financial Quarter End Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 -
Price 1.24 0.87 0.38 0.57 0.57 0.60 0.72 -
P/RPS 1.76 1.77 0.82 1.46 1.47 0.87 1.16 7.19%
P/EPS 11.97 10.91 12.12 13.43 19.15 10.54 11.63 0.48%
EY 8.35 9.17 8.25 7.45 5.22 9.49 8.60 -0.49%
DY 3.28 4.04 5.12 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.35 0.49 0.74 0.00 0.00 1.19 6.73%
Price Multiplier on Announcement Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 14/12/10 15/12/09 10/12/08 18/12/07 19/12/06 13/12/05 09/12/04 -
Price 1.19 0.88 0.36 0.54 0.57 0.60 0.81 -
P/RPS 1.69 1.79 0.78 1.39 1.47 0.87 1.30 4.46%
P/EPS 11.49 11.04 11.48 12.72 19.15 10.54 13.08 -2.13%
EY 8.70 9.06 8.71 7.86 5.22 9.49 7.64 2.18%
DY 3.42 4.00 5.40 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.37 0.46 0.70 0.00 0.00 1.34 3.94%

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