Highlights

[GKENT] YoY Quarter Result on 2017-10-31 [#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 -     13.02%    YoY -     20.79%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 127,089 122,092 96,936 96,031 71,857 57,722 31,326 26.26%
  YoY % 4.09% 25.95% 0.94% 33.64% 24.49% 84.26% -
  Horiz. % 405.70% 389.75% 309.44% 306.55% 229.38% 184.26% 100.00%
PBT 36,695 29,556 16,709 10,484 10,443 6,783 4,919 39.74%
  YoY % 24.15% 76.89% 59.38% 0.39% 53.96% 37.89% -
  Horiz. % 745.98% 600.85% 339.68% 213.13% 212.30% 137.89% 100.00%
Tax -8,017 -5,814 -4,637 -3,256 -3,370 -2,207 -1,333 34.82%
  YoY % -37.89% -25.38% -42.41% 3.38% -52.70% -65.57% -
  Horiz. % 601.43% 436.16% 347.86% 244.26% 252.81% 165.57% 100.00%
NP 28,678 23,742 12,072 7,228 7,073 4,576 3,586 41.37%
  YoY % 20.79% 96.67% 67.02% 2.19% 54.57% 27.61% -
  Horiz. % 799.72% 662.07% 336.64% 201.56% 197.24% 127.61% 100.00%
NP to SH 28,678 23,742 12,072 7,228 7,073 4,576 3,586 41.37%
  YoY % 20.79% 96.67% 67.02% 2.19% 54.57% 27.61% -
  Horiz. % 799.72% 662.07% 336.64% 201.56% 197.24% 127.61% 100.00%
Tax Rate 21.85 % 19.67 % 27.75 % 31.06 % 32.27 % 32.54 % 27.10 % -3.52%
  YoY % 11.08% -29.12% -10.66% -3.75% -0.83% 20.07% -
  Horiz. % 80.63% 72.58% 102.40% 114.61% 119.08% 120.07% 100.00%
Total Cost 98,411 98,350 84,864 88,803 64,784 53,146 27,740 23.47%
  YoY % 0.06% 15.89% -4.44% 37.08% 21.90% 91.59% -
  Horiz. % 354.76% 354.54% 305.93% 320.13% 233.54% 191.59% 100.00%
Net Worth 437,030 359,484 311,004 279,362 234,276 225,276 174,750 16.49%
  YoY % 21.57% 15.59% 11.33% 19.24% 3.99% 28.91% -
  Horiz. % 250.09% 205.71% 177.97% 159.86% 134.06% 128.91% 100.00%
Dividend
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Div 11,246 7,537 4,527 3,613 3,422 - - -
  YoY % 49.21% 66.49% 25.26% 5.60% 0.00% 0.00% -
  Horiz. % 328.61% 220.23% 132.27% 105.60% 100.00% - -
Div Payout % 39.22 % 31.75 % 37.50 % 50.00 % 48.39 % - % - % -
  YoY % 23.53% -15.33% -25.00% 3.33% 0.00% 0.00% -
  Horiz. % 81.05% 65.61% 77.50% 103.33% 100.00% - -
Equity
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 437,030 359,484 311,004 279,362 234,276 225,276 174,750 16.49%
  YoY % 21.57% 15.59% 11.33% 19.24% 3.99% 28.91% -
  Horiz. % 250.09% 205.71% 177.97% 159.86% 134.06% 128.91% 100.00%
NOSH 562,313 376,857 301,800 301,166 228,161 228,800 224,124 16.55%
  YoY % 49.21% 24.87% 0.21% 32.00% -0.28% 2.09% -
  Horiz. % 250.89% 168.15% 134.66% 134.37% 101.80% 102.09% 100.00%
Ratio Analysis
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin 22.57 % 19.45 % 12.45 % 7.53 % 9.84 % 7.93 % 11.45 % 11.96%
  YoY % 16.04% 56.22% 65.34% -23.48% 24.09% -30.74% -
  Horiz. % 197.12% 169.87% 108.73% 65.76% 85.94% 69.26% 100.00%
ROE 6.56 % 6.60 % 3.88 % 2.59 % 3.02 % 2.03 % 2.05 % 21.37%
  YoY % -0.61% 70.10% 49.81% -14.24% 48.77% -0.98% -
  Horiz. % 320.00% 321.95% 189.27% 126.34% 147.32% 99.02% 100.00%
Per Share
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 22.60 32.40 32.12 31.89 31.49 25.23 13.98 8.33%
  YoY % -30.25% 0.87% 0.72% 1.27% 24.81% 80.47% -
  Horiz. % 161.66% 231.76% 229.76% 228.11% 225.25% 180.47% 100.00%
EPS 5.10 6.30 4.00 2.40 3.10 2.00 1.60 21.29%
  YoY % -19.05% 57.50% 66.67% -22.58% 55.00% 25.00% -
  Horiz. % 318.75% 393.75% 250.00% 150.00% 193.75% 125.00% 100.00%
DPS 2.00 2.00 1.50 1.20 1.50 0.00 0.00 -
  YoY % 0.00% 33.33% 25.00% -20.00% 0.00% 0.00% -
  Horiz. % 133.33% 133.33% 100.00% 80.00% 100.00% - -
NAPS 0.7772 0.9539 1.0305 0.9276 1.0268 0.9846 0.7797 -0.05%
  YoY % -18.52% -7.43% 11.09% -9.66% 4.29% 26.28% -
  Horiz. % 99.68% 122.34% 132.17% 118.97% 131.69% 126.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 562,313
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 22.60 21.71 17.24 17.08 12.78 10.27 5.57 26.27%
  YoY % 4.10% 25.93% 0.94% 33.65% 24.44% 84.38% -
  Horiz. % 405.75% 389.77% 309.52% 306.64% 229.44% 184.38% 100.00%
EPS 5.10 4.22 2.15 1.29 1.26 0.81 0.64 41.28%
  YoY % 20.85% 96.28% 66.67% 2.38% 55.56% 26.56% -
  Horiz. % 796.88% 659.38% 335.94% 201.56% 196.88% 126.56% 100.00%
DPS 2.00 1.34 0.81 0.64 0.61 0.00 0.00 -
  YoY % 49.25% 65.43% 26.56% 4.92% 0.00% 0.00% -
  Horiz. % 327.87% 219.67% 132.79% 104.92% 100.00% - -
NAPS 0.7772 0.6393 0.5531 0.4968 0.4166 0.4006 0.3108 16.49%
  YoY % 21.57% 15.58% 11.33% 19.25% 3.99% 28.89% -
  Horiz. % 250.06% 205.69% 177.96% 159.85% 134.04% 128.89% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 -
Price 3.2400 2.4800 1.6400 1.4500 1.0600 0.9800 0.9750 -
P/RPS 14.34 7.65 5.11 4.55 3.37 3.88 6.98 12.74%
  YoY % 87.45% 49.71% 12.31% 35.01% -13.14% -44.41% -
  Horiz. % 205.44% 109.60% 73.21% 65.19% 48.28% 55.59% 100.00%
P/EPS 63.53 39.37 41.00 60.42 34.19 49.00 60.94 0.70%
  YoY % 61.37% -3.98% -32.14% 76.72% -30.22% -19.59% -
  Horiz. % 104.25% 64.60% 67.28% 99.15% 56.10% 80.41% 100.00%
EY 1.57 2.54 2.44 1.66 2.92 2.04 1.64 -0.72%
  YoY % -38.19% 4.10% 46.99% -43.15% 43.14% 24.39% -
  Horiz. % 95.73% 154.88% 148.78% 101.22% 178.05% 124.39% 100.00%
DY 0.62 0.81 0.91 0.83 1.42 0.00 0.00 -
  YoY % -23.46% -10.99% 9.64% -41.55% 0.00% 0.00% -
  Horiz. % 43.66% 57.04% 64.08% 58.45% 100.00% - -
P/NAPS 4.17 2.60 1.59 1.56 1.03 1.00 1.25 22.22%
  YoY % 60.38% 63.52% 1.92% 51.46% 3.00% -20.00% -
  Horiz. % 333.60% 208.00% 127.20% 124.80% 82.40% 80.00% 100.00%
Price Multiplier on Announcement Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 05/12/17 05/12/16 14/12/15 15/12/14 13/12/13 10/12/12 08/12/11 -
Price 3.4100 2.8000 1.6400 1.1000 1.1700 0.9600 1.0000 -
P/RPS 15.09 8.64 5.11 3.45 3.71 3.81 7.15 13.24%
  YoY % 74.65% 69.08% 48.12% -7.01% -2.62% -46.71% -
  Horiz. % 211.05% 120.84% 71.47% 48.25% 51.89% 53.29% 100.00%
P/EPS 66.86 44.44 41.00 45.83 37.74 48.00 62.50 1.13%
  YoY % 50.45% 8.39% -10.54% 21.44% -21.37% -23.20% -
  Horiz. % 106.98% 71.10% 65.60% 73.33% 60.38% 76.80% 100.00%
EY 1.50 2.25 2.44 2.18 2.65 2.08 1.60 -1.07%
  YoY % -33.33% -7.79% 11.93% -17.74% 27.40% 30.00% -
  Horiz. % 93.75% 140.62% 152.50% 136.25% 165.62% 130.00% 100.00%
DY 0.59 0.71 0.91 1.09 1.28 0.00 0.00 -
  YoY % -16.90% -21.98% -16.51% -14.84% 0.00% 0.00% -
  Horiz. % 46.09% 55.47% 71.09% 85.16% 100.00% - -
P/NAPS 4.39 2.94 1.59 1.19 1.14 0.98 1.28 22.78%
  YoY % 49.32% 84.91% 33.61% 4.39% 16.33% -23.44% -
  Horiz. % 342.97% 229.69% 124.22% 92.97% 89.06% 76.56% 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.
 


 

392  383  499  584 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PUC 0.285+0.02 
 TIGER 0.0450.00 
 BORNOIL 0.090.00 
 UMWOG 0.29-0.005 
 SAPNRG 0.785-0.02 
 PUC-WB 0.205+0.035 
 TRIVE 0.045-0.005 
 SIME 2.12+0.02 
 HUBLINE 0.10-0.005 
 MALTON-WB 0.275+0.02 
Partners & Brokers