[GKENT] YoY TTM Result on 31-Oct-2011 [#3]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
08-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Oct-2011 [#3]
Profit Trend
QoQ- -18.02%
YoY- -9.72%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
TTM Result
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Revenue 502,742 362,056 203,596 151,335 158,363 110,573 104,946 29.82%
PBT 52,060 41,338 30,099 28,224 30,260 22,510 11,242 29.09%
Tax -13,779 -13,157 -7,967 -7,195 -6,967 -4,560 -4,111 22.32%
NP 38,281 28,181 22,132 21,029 23,293 17,950 7,131 32.30%
-
NP to SH 38,281 28,181 22,132 21,029 23,293 17,950 7,098 32.40%
-
Tax Rate 26.47% 31.83% 26.47% 25.49% 23.02% 20.26% 36.57% -
Total Cost 464,461 333,875 181,464 130,306 135,070 92,623 97,815 29.63%
-
Net Worth 279,362 228,161 225,276 174,750 158,494 144,768 176,562 7.94%
Dividend
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Div 18,732 17,942 11,266 11,222 9,148 7,918 4,401 27.28%
Div Payout % 48.93% 63.67% 50.91% 53.37% 39.28% 44.11% 62.01% -
Equity
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Net Worth 279,362 228,161 225,276 174,750 158,494 144,768 176,562 7.94%
NOSH 301,166 228,161 228,800 224,124 224,942 225,111 226,333 4.87%
Ratio Analysis
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
NP Margin 7.61% 7.78% 10.87% 13.90% 14.71% 16.23% 6.79% -
ROE 13.70% 12.35% 9.82% 12.03% 14.70% 12.40% 4.02% -
Per Share
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 166.93 158.68 88.98 67.52 70.40 49.12 46.37 23.78%
EPS 12.71 12.35 9.67 9.38 10.36 7.97 3.14 26.22%
DPS 6.22 7.86 4.92 5.01 4.07 3.52 1.94 21.42%
NAPS 0.9276 1.00 0.9846 0.7797 0.7046 0.6431 0.7801 2.92%
Adjusted Per Share Value based on latest NOSH - 224,124
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 89.25 64.28 36.15 26.87 28.11 19.63 18.63 29.82%
EPS 6.80 5.00 3.93 3.73 4.14 3.19 1.26 32.42%
DPS 3.33 3.19 2.00 1.99 1.62 1.41 0.78 27.35%
NAPS 0.496 0.4051 0.3999 0.3102 0.2814 0.257 0.3135 7.94%
Price Multiplier on Financial Quarter End Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 -
Price 1.45 1.06 0.98 0.975 1.24 0.87 0.38 -
P/RPS 0.87 0.67 1.10 1.44 1.76 1.77 0.82 0.99%
P/EPS 11.41 8.58 10.13 10.39 11.97 10.91 12.12 -1.00%
EY 8.77 11.65 9.87 9.62 8.35 9.17 8.25 1.02%
DY 4.29 7.42 5.02 5.14 3.28 4.04 5.12 -2.90%
P/NAPS 1.56 1.06 1.00 1.25 1.76 1.35 0.49 21.27%
Price Multiplier on Announcement Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 15/12/14 13/12/13 10/12/12 08/12/11 14/12/10 15/12/09 10/12/08 -
Price 1.10 1.17 0.96 1.00 1.19 0.88 0.36 -
P/RPS 0.66 0.74 1.08 1.48 1.69 1.79 0.78 -2.74%
P/EPS 8.65 9.47 9.92 10.66 11.49 11.04 11.48 -4.60%
EY 11.56 10.56 10.08 9.38 8.70 9.06 8.71 4.82%
DY 5.65 6.72 5.13 5.01 3.42 4.00 5.40 0.75%
P/NAPS 1.19 1.17 0.98 1.28 1.69 1.37 0.46 17.15%

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