Highlights

[GKENT] YoY Quarter Result on 2018-04-30 [#1]

Stock [GKENT]: GEORGE KENT MALAYSIA BHD
Announcement Date 12-Jun-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2019
Quarter 30-Apr-2018  [#1]
Profit Trend QoQ -     -58.49%    YoY -     16.43%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Revenue 99,762 129,422 122,964 59,026 64,863 84,688 39,735 16.57%
  YoY % -22.92% 5.25% 108.32% -9.00% -23.41% 113.13% -
  Horiz. % 251.07% 325.71% 309.46% 148.55% 163.24% 213.13% 100.00%
PBT 25,689 25,036 20,285 13,168 8,705 7,928 6,504 25.71%
  YoY % 2.61% 23.42% 54.05% 51.27% 9.80% 21.89% -
  Horiz. % 394.97% 384.93% 311.89% 202.46% 133.84% 121.89% 100.00%
Tax -4,154 -6,540 -5,278 -3,299 -2,232 -2,391 -1,773 15.24%
  YoY % 36.48% -23.91% -59.99% -47.80% 6.65% -34.86% -
  Horiz. % 234.29% 368.87% 297.69% 186.07% 125.89% 134.86% 100.00%
NP 21,535 18,496 15,007 9,869 6,473 5,537 4,731 28.72%
  YoY % 16.43% 23.25% 52.06% 52.46% 16.90% 17.04% -
  Horiz. % 455.19% 390.95% 317.21% 208.60% 136.82% 117.04% 100.00%
NP to SH 21,535 18,496 15,007 9,869 6,473 5,537 4,731 28.72%
  YoY % 16.43% 23.25% 52.06% 52.46% 16.90% 17.04% -
  Horiz. % 455.19% 390.95% 317.21% 208.60% 136.82% 117.04% 100.00%
Tax Rate 16.17 % 26.12 % 26.02 % 25.05 % 25.64 % 30.16 % 27.26 % -8.33%
  YoY % -38.09% 0.38% 3.87% -2.30% -14.99% 10.64% -
  Horiz. % 59.32% 95.82% 95.45% 91.89% 94.06% 110.64% 100.00%
Total Cost 78,227 110,926 107,957 49,157 58,390 79,151 35,004 14.34%
  YoY % -29.48% 2.75% 119.62% -15.81% -26.23% 126.12% -
  Horiz. % 223.48% 316.90% 308.41% 140.43% 166.81% 226.12% 100.00%
Net Worth 468,414 417,608 333,455 294,365 246,576 230,604 219,856 13.43%
  YoY % 12.17% 25.24% 13.28% 19.38% 6.93% 4.89% -
  Horiz. % 213.05% 189.95% 151.67% 133.89% 112.15% 104.89% 100.00%
Dividend
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Net Worth 468,414 417,608 333,455 294,365 246,576 230,604 219,856 13.43%
  YoY % 12.17% 25.24% 13.28% 19.38% 6.93% 4.89% -
  Horiz. % 213.05% 189.95% 151.67% 133.89% 112.15% 104.89% 100.00%
NOSH 563,269 375,513 300,140 299,060 223,206 221,480 225,285 16.49%
  YoY % 50.00% 25.11% 0.36% 33.98% 0.78% -1.69% -
  Horiz. % 250.02% 166.68% 133.23% 132.75% 99.08% 98.31% 100.00%
Ratio Analysis
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
NP Margin 21.59 % 14.29 % 12.20 % 16.72 % 9.98 % 6.54 % 11.91 % 10.42%
  YoY % 51.08% 17.13% -27.03% 67.54% 52.60% -45.09% -
  Horiz. % 181.28% 119.98% 102.43% 140.39% 83.80% 54.91% 100.00%
ROE 4.60 % 4.43 % 4.50 % 3.35 % 2.63 % 2.40 % 2.15 % 13.51%
  YoY % 3.84% -1.56% 34.33% 27.38% 9.58% 11.63% -
  Horiz. % 213.95% 206.05% 209.30% 155.81% 122.33% 111.63% 100.00%
Per Share
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 17.71 34.47 40.97 19.74 29.06 38.24 17.64 0.07%
  YoY % -48.62% -15.87% 107.55% -32.07% -24.01% 116.78% -
  Horiz. % 100.40% 195.41% 232.26% 111.90% 164.74% 216.78% 100.00%
EPS 3.80 4.90 5.00 3.30 2.90 2.50 2.10 10.38%
  YoY % -22.45% -2.00% 51.52% 13.79% 16.00% 19.05% -
  Horiz. % 180.95% 233.33% 238.10% 157.14% 138.10% 119.05% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8316 1.1121 1.1110 0.9843 1.1047 1.0412 0.9759 -2.63%
  YoY % -25.22% 0.10% 12.87% -10.90% 6.10% 6.69% -
  Horiz. % 85.21% 113.96% 113.84% 100.86% 113.20% 106.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 563,269
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 17.71 22.98 21.83 10.48 11.52 15.04 7.05 16.58%
  YoY % -22.93% 5.27% 108.30% -9.03% -23.40% 113.33% -
  Horiz. % 251.21% 325.96% 309.65% 148.65% 163.40% 213.33% 100.00%
EPS 3.80 3.28 2.66 1.75 1.15 0.98 0.84 28.59%
  YoY % 15.85% 23.31% 52.00% 52.17% 17.35% 16.67% -
  Horiz. % 452.38% 390.48% 316.67% 208.33% 136.90% 116.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8316 0.7414 0.5920 0.5226 0.4378 0.4094 0.3903 13.43%
  YoY % 12.17% 25.24% 13.28% 19.37% 6.94% 4.89% -
  Horiz. % 213.07% 189.96% 151.68% 133.90% 112.17% 104.89% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 -
Price 3.9500 4.3300 1.7100 1.2100 1.6900 0.8400 1.0000 -
P/RPS 22.30 12.56 4.17 6.13 5.82 2.20 5.67 25.62%
  YoY % 77.55% 201.20% -31.97% 5.33% 164.55% -61.20% -
  Horiz. % 393.30% 221.52% 73.54% 108.11% 102.65% 38.80% 100.00%
P/EPS 103.32 87.91 34.20 36.67 58.28 33.60 47.62 13.77%
  YoY % 17.53% 157.05% -6.74% -37.08% 73.45% -29.44% -
  Horiz. % 216.97% 184.61% 71.82% 77.01% 122.39% 70.56% 100.00%
EY 0.97 1.14 2.92 2.73 1.72 2.98 2.10 -12.07%
  YoY % -14.91% -60.96% 6.96% 58.72% -42.28% 41.90% -
  Horiz. % 46.19% 54.29% 139.05% 130.00% 81.90% 141.90% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 4.75 3.89 1.54 1.23 1.53 0.81 1.02 29.21%
  YoY % 22.11% 152.60% 25.20% -19.61% 88.89% -20.59% -
  Horiz. % 465.69% 381.37% 150.98% 120.59% 150.00% 79.41% 100.00%
Price Multiplier on Announcement Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 12/06/18 22/06/17 29/06/16 30/06/15 30/06/14 25/06/13 25/06/12 -
Price 1.5200 3.9400 1.8500 1.2800 1.7100 0.9650 1.0300 -
P/RPS 8.58 11.43 4.52 6.49 5.88 2.52 5.84 6.62%
  YoY % -24.93% 152.88% -30.35% 10.37% 133.33% -56.85% -
  Horiz. % 146.92% 195.72% 77.40% 111.13% 100.68% 43.15% 100.00%
P/EPS 39.76 79.99 37.00 38.79 58.97 38.60 49.05 -3.44%
  YoY % -50.29% 116.19% -4.61% -34.22% 52.77% -21.30% -
  Horiz. % 81.06% 163.08% 75.43% 79.08% 120.22% 78.70% 100.00%
EY 2.52 1.25 2.70 2.58 1.70 2.59 2.04 3.58%
  YoY % 101.60% -53.70% 4.65% 51.76% -34.36% 26.96% -
  Horiz. % 123.53% 61.27% 132.35% 126.47% 83.33% 126.96% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.83 3.54 1.67 1.30 1.55 0.93 1.06 9.52%
  YoY % -48.31% 111.98% 28.46% -16.13% 66.67% -12.26% -
  Horiz. % 172.64% 333.96% 157.55% 122.64% 146.23% 87.74% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

204  82  323  1600 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MI 1.49+0.07 
 SAPNRG 0.615+0.015 
 IRIS 0.155+0.005 
 GSB 0.20+0.015 
 HSI-C3H 0.44+0.015 
 HSI-C3K 0.35+0.01 
 HSI-C3J 0.225+0.005 
 PUC 0.195+0.005 
 GBGAQRS-WA 0.06-0.01 
 MYEG 1.00+0.02 
Partners & Brokers