[GKENT] QoQ Annualized Quarter Result on 30-Apr-2009 [#1]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
24-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
30-Apr-2009 [#1]
Profit Trend
QoQ- -29.28%
YoY- 6.0%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 125,069 111,758 102,690 83,756 106,933 106,905 102,652 14.03%
PBT 26,095 22,828 18,302 12,176 14,618 12,305 13,052 58.50%
Tax -6,229 -5,997 -5,212 -4,260 -3,410 -4,464 -4,012 33.97%
NP 19,866 16,830 13,090 7,916 11,208 7,841 9,040 68.78%
-
NP to SH 19,866 16,830 13,090 7,916 11,193 7,821 9,016 69.08%
-
Tax Rate 23.87% 26.27% 28.48% 34.99% 23.33% 36.28% 30.74% -
Total Cost 105,203 94,928 89,600 75,840 95,725 99,064 93,612 8.07%
-
Net Worth 148,736 144,961 145,028 153,856 158,195 176,002 182,190 -12.61%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div 9,045 6,010 9,027 - 7,862 6,016 - -
Div Payout % 45.53% 35.71% 68.97% - 70.25% 76.92% - -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 148,736 144,961 145,028 153,856 158,195 176,002 182,190 -12.61%
NOSH 226,146 225,410 225,689 219,888 224,645 225,615 225,400 0.21%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 15.88% 15.06% 12.75% 9.45% 10.48% 7.33% 8.81% -
ROE 13.36% 11.61% 9.03% 5.15% 7.08% 4.44% 4.95% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 55.30 49.58 45.50 38.09 47.60 47.38 45.54 13.78%
EPS 8.80 7.47 5.80 3.60 5.00 3.47 4.00 68.91%
DPS 4.00 2.67 4.00 0.00 3.50 2.67 0.00 -
NAPS 0.6577 0.6431 0.6426 0.6997 0.7042 0.7801 0.8083 -12.81%
Adjusted Per Share Value based on latest NOSH - 219,888
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 23.96 21.41 19.67 16.05 20.49 20.48 19.67 14.01%
EPS 3.81 3.22 2.51 1.52 2.14 1.50 1.73 69.02%
DPS 1.73 1.15 1.73 0.00 1.51 1.15 0.00 -
NAPS 0.2849 0.2777 0.2778 0.2947 0.3031 0.3372 0.349 -12.62%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 0.88 0.87 0.73 0.63 0.50 0.38 0.54 -
P/RPS 1.59 1.75 1.60 1.65 1.05 0.80 1.19 21.24%
P/EPS 10.02 11.65 12.59 17.50 10.04 10.96 13.50 -17.97%
EY 9.98 8.58 7.95 5.71 9.97 9.12 7.41 21.89%
DY 4.55 3.07 5.48 0.00 7.00 7.02 0.00 -
P/NAPS 1.34 1.35 1.14 0.90 0.71 0.49 0.67 58.53%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 23/03/10 15/12/09 28/09/09 24/06/09 25/03/09 10/12/08 03/09/08 -
Price 1.04 0.88 0.70 0.70 0.54 0.36 0.54 -
P/RPS 1.88 1.77 1.54 1.84 1.13 0.76 1.19 35.53%
P/EPS 11.84 11.79 12.07 19.44 10.84 10.38 13.50 -8.35%
EY 8.45 8.48 8.29 5.14 9.23 9.63 7.41 9.12%
DY 3.85 3.03 5.71 0.00 6.48 7.41 0.00 -
P/NAPS 1.58 1.37 1.09 1.00 0.77 0.46 0.67 76.89%

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