[GKENT] YoY TTM Result on 31-Oct-2017 [#3]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
05-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
31-Oct-2017 [#3]
Profit Trend
QoQ- 4.5%
YoY- 45.33%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
TTM Result
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Revenue 270,779 367,917 489,157 633,219 675,408 387,848 502,742 -9.79%
PBT 42,098 82,467 155,829 152,780 104,008 55,572 52,060 -3.47%
Tax -12,212 -29,400 -37,276 -38,083 -25,086 -16,868 -13,779 -1.99%
NP 29,886 53,067 118,553 114,697 78,922 38,704 38,281 -4.03%
-
NP to SH 29,886 53,067 118,553 114,697 78,922 38,704 38,281 -4.03%
-
Tax Rate 29.01% 35.65% 23.92% 24.93% 24.12% 30.35% 26.47% -
Total Cost 240,893 314,850 370,604 518,522 596,486 349,144 464,461 -10.35%
-
Net Worth 507,948 494,203 497,276 437,772 0 301,800 279,362 10.46%
Dividend
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Div 5,289 32,914 47,825 44,138 29,265 16,785 18,732 -18.98%
Div Payout % 17.70% 62.02% 40.34% 38.48% 37.08% 43.37% 48.93% -
Equity
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Net Worth 507,948 494,203 497,276 437,772 0 301,800 279,362 10.46%
NOSH 563,269 563,269 563,269 563,269 376,857 301,800 301,166 10.98%
Ratio Analysis
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
NP Margin 11.04% 14.42% 24.24% 18.11% 11.69% 9.98% 7.61% -
ROE 5.88% 10.74% 23.84% 26.20% 0.00% 12.82% 13.70% -
Per Share
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 51.36 68.33 87.09 112.42 179.22 128.51 166.93 -17.82%
EPS 5.67 9.86 21.11 20.36 20.94 12.82 12.71 -12.57%
DPS 1.00 6.11 8.50 7.84 7.77 5.56 6.22 -26.23%
NAPS 0.9635 0.9178 0.8854 0.7772 0.00 1.00 0.9276 0.63%
Adjusted Per Share Value based on latest NOSH - 563,269
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 48.07 65.32 86.84 112.42 119.91 68.86 89.25 -9.79%
EPS 5.31 9.42 21.05 20.36 14.01 6.87 6.80 -4.03%
DPS 0.94 5.84 8.49 7.84 5.20 2.98 3.33 -18.99%
NAPS 0.9018 0.8774 0.8828 0.7772 0.00 0.5358 0.496 10.46%
Price Multiplier on Financial Quarter End Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 -
Price 0.67 1.03 1.09 3.24 2.48 1.64 1.45 -
P/RPS 1.30 1.51 1.25 2.88 1.38 1.28 0.87 6.91%
P/EPS 11.82 10.45 5.16 15.91 11.84 12.79 11.41 0.58%
EY 8.46 9.57 19.37 6.28 8.44 7.82 8.77 -0.59%
DY 1.49 5.93 7.80 2.42 3.13 3.39 4.29 -16.14%
P/NAPS 0.70 1.12 1.23 4.17 0.00 1.64 1.56 -12.49%
Price Multiplier on Announcement Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 15/12/20 18/12/19 19/12/18 05/12/17 05/12/16 14/12/15 15/12/14 -
Price 0.77 0.96 0.83 3.39 2.80 1.64 1.10 -
P/RPS 1.50 1.41 0.95 3.02 1.56 1.28 0.66 14.64%
P/EPS 13.58 9.74 3.93 16.65 13.37 12.79 8.65 7.79%
EY 7.36 10.27 25.43 6.01 7.48 7.82 11.56 -7.24%
DY 1.30 6.37 10.24 2.31 2.77 3.39 5.65 -21.70%
P/NAPS 0.80 1.05 0.94 4.36 0.00 1.64 1.19 -6.39%

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