[GKENT] YoY TTM Result on 31-Oct-2015 [#3]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
14-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Oct-2015 [#3]
Profit Trend
QoQ- 14.31%
YoY- 1.1%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
TTM Result
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 489,157 633,219 675,408 387,848 502,742 362,056 203,596 15.72%
PBT 155,829 152,780 104,008 55,572 52,060 41,338 30,099 31.51%
Tax -37,276 -38,083 -25,086 -16,868 -13,779 -13,157 -7,967 29.31%
NP 118,553 114,697 78,922 38,704 38,281 28,181 22,132 32.25%
-
NP to SH 118,553 114,697 78,922 38,704 38,281 28,181 22,132 32.25%
-
Tax Rate 23.92% 24.93% 24.12% 30.35% 26.47% 31.83% 26.47% -
Total Cost 370,604 518,522 596,486 349,144 464,461 333,875 181,464 12.63%
-
Net Worth 497,276 437,772 0 301,800 279,362 228,161 225,276 14.10%
Dividend
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Div 47,825 44,138 29,265 16,785 18,732 17,942 11,266 27.23%
Div Payout % 40.34% 38.48% 37.08% 43.37% 48.93% 63.67% 50.91% -
Equity
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 497,276 437,772 0 301,800 279,362 228,161 225,276 14.10%
NOSH 563,269 563,269 376,857 301,800 301,166 228,161 228,800 16.19%
Ratio Analysis
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin 24.24% 18.11% 11.69% 9.98% 7.61% 7.78% 10.87% -
ROE 23.84% 26.20% 0.00% 12.82% 13.70% 12.35% 9.82% -
Per Share
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 87.09 112.42 179.22 128.51 166.93 158.68 88.98 -0.35%
EPS 21.11 20.36 20.94 12.82 12.71 12.35 9.67 13.88%
DPS 8.50 7.84 7.77 5.56 6.22 7.86 4.92 9.53%
NAPS 0.8854 0.7772 0.00 1.00 0.9276 1.00 0.9846 -1.75%
Adjusted Per Share Value based on latest NOSH - 301,800
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 86.84 112.42 119.91 68.86 89.25 64.28 36.15 15.71%
EPS 21.05 20.36 14.01 6.87 6.80 5.00 3.93 32.25%
DPS 8.49 7.84 5.20 2.98 3.33 3.19 2.00 27.23%
NAPS 0.8828 0.7772 0.00 0.5358 0.496 0.4051 0.3999 14.10%
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 1.09 3.24 2.48 1.64 1.45 1.06 0.98 -
P/RPS 1.25 2.88 1.38 1.28 0.87 0.67 1.10 2.15%
P/EPS 5.16 15.91 11.84 12.79 11.41 8.58 10.13 -10.62%
EY 19.37 6.28 8.44 7.82 8.77 11.65 9.87 11.88%
DY 7.80 2.42 3.13 3.39 4.29 7.42 5.02 7.61%
P/NAPS 1.23 4.17 0.00 1.64 1.56 1.06 1.00 3.50%
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 19/12/18 05/12/17 05/12/16 14/12/15 15/12/14 13/12/13 10/12/12 -
Price 0.83 3.39 2.80 1.64 1.10 1.17 0.96 -
P/RPS 0.95 3.02 1.56 1.28 0.66 0.74 1.08 -2.11%
P/EPS 3.93 16.65 13.37 12.79 8.65 9.47 9.92 -14.29%
EY 25.43 6.01 7.48 7.82 11.56 10.56 10.08 16.66%
DY 10.24 2.31 2.77 3.39 5.65 6.72 5.13 12.20%
P/NAPS 0.94 4.36 0.00 1.64 1.19 1.17 0.98 -0.69%

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