[GKENT] QoQ Annualized Quarter Result on 30-Apr-2004 [#1]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
28-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- 40.23%
YoY- 305.7%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 108,512 96,768 91,974 89,372 105,443 105,910 110,248 -1.04%
PBT 14,890 13,850 14,242 10,976 8,826 8,304 -540 -
Tax -4,656 -3,826 -4,560 -2,024 -2,442 -2,844 -2,878 37.60%
NP 10,234 10,024 9,682 8,952 6,384 5,460 -3,418 -
-
NP to SH 10,234 10,024 9,682 8,952 6,384 5,460 -3,418 -
-
Tax Rate 31.27% 27.62% 32.02% 18.44% 27.67% 34.25% - -
Total Cost 98,278 86,744 82,292 80,420 99,059 100,450 113,666 -9.20%
-
Net Worth 99,250 95,703 92,200 89,059 59,653 50,033 10,017 358.11%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 99,250 95,703 92,200 89,059 59,653 50,033 10,017 358.11%
NOSH 158,421 158,607 158,202 158,723 109,575 93,068 84,603 51.63%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 9.43% 10.36% 10.53% 10.02% 6.05% 5.16% -3.10% -
ROE 10.31% 10.47% 10.50% 10.05% 10.70% 10.91% -34.12% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 68.50 61.01 58.14 56.31 96.23 113.80 130.31 -34.73%
EPS 6.46 6.32 6.12 5.64 5.83 5.87 -4.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6265 0.6034 0.5828 0.5611 0.5444 0.5376 0.1184 202.12%
Adjusted Per Share Value based on latest NOSH - 158,723
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 20.79 18.54 17.62 17.12 20.20 20.29 21.12 -1.03%
EPS 1.96 1.92 1.85 1.71 1.22 1.05 -0.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1901 0.1833 0.1766 0.1706 0.1143 0.0959 0.0192 357.89%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 0.82 0.72 0.79 0.80 1.15 1.52 0.47 -
P/RPS 1.20 1.18 1.36 1.42 1.20 1.34 0.36 122.33%
P/EPS 12.69 11.39 12.91 14.18 19.74 25.91 -11.63 -
EY 7.88 8.78 7.75 7.05 5.07 3.86 -8.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.19 1.36 1.43 2.11 2.83 3.97 -52.08%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 23/03/05 09/12/04 30/09/04 28/06/04 30/03/04 29/12/03 17/09/03 -
Price 0.77 0.81 0.75 0.80 0.90 1.19 0.50 -
P/RPS 1.12 1.33 1.29 1.42 0.94 1.05 0.38 104.89%
P/EPS 11.92 12.82 12.25 14.18 15.45 20.28 -12.38 -
EY 8.39 7.80 8.16 7.05 6.47 4.93 -8.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.34 1.29 1.43 1.65 2.21 4.22 -55.87%

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