[GKENT] QoQ Annualized Quarter Result on 30-Apr-2010 [#1]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
29-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
30-Apr-2010 [#1]
Profit Trend
QoQ- -43.68%
YoY- 41.33%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 165,037 156,150 142,782 129,900 125,069 111,758 102,690 37.08%
PBT 32,434 28,381 21,268 15,484 26,095 22,828 18,302 46.29%
Tax -7,659 -6,981 -5,584 -4,296 -6,229 -5,997 -5,212 29.16%
NP 24,775 21,400 15,684 11,188 19,866 16,830 13,090 52.83%
-
NP to SH 24,775 21,400 15,684 11,188 19,866 16,830 13,090 52.83%
-
Tax Rate 23.61% 24.60% 26.26% 27.74% 23.87% 26.27% 28.48% -
Total Cost 140,262 134,750 127,098 118,712 105,203 94,928 89,600 34.71%
-
Net Worth 164,888 158,182 0 0 148,736 144,961 145,028 8.90%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div 11,307 5,986 9,132 - 9,045 6,010 9,027 16.15%
Div Payout % 45.64% 27.98% 58.23% - 45.53% 35.71% 68.97% -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 164,888 158,182 0 0 148,736 144,961 145,028 8.90%
NOSH 226,153 224,500 228,305 225,230 226,146 225,410 225,689 0.13%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 15.01% 13.70% 10.98% 8.61% 15.88% 15.06% 12.75% -
ROE 15.03% 13.53% 0.00% 0.00% 13.36% 11.61% 9.03% -
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 72.98 69.55 62.54 57.67 55.30 49.58 45.50 36.90%
EPS 11.00 9.47 7.00 4.80 8.80 7.47 5.80 53.03%
DPS 5.00 2.67 4.00 0.00 4.00 2.67 4.00 15.99%
NAPS 0.7291 0.7046 0.00 0.00 0.6577 0.6431 0.6426 8.75%
Adjusted Per Share Value based on latest NOSH - 225,230
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 31.62 29.91 27.35 24.89 23.96 21.41 19.67 37.10%
EPS 4.75 4.10 3.00 2.14 3.81 3.22 2.51 52.81%
DPS 2.17 1.15 1.75 0.00 1.73 1.15 1.73 16.25%
NAPS 0.3159 0.303 0.00 0.00 0.2849 0.2777 0.2778 8.92%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 1.20 1.24 1.39 1.49 0.88 0.87 0.73 -
P/RPS 1.64 1.78 2.22 2.58 1.59 1.75 1.60 1.65%
P/EPS 10.95 13.01 20.23 30.00 10.02 11.65 12.59 -8.86%
EY 9.13 7.69 4.94 3.33 9.98 8.58 7.95 9.63%
DY 4.17 2.15 2.88 0.00 4.55 3.07 5.48 -16.60%
P/NAPS 1.65 1.76 0.00 0.00 1.34 1.35 1.14 27.86%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 11/03/11 14/12/10 27/09/10 29/06/10 23/03/10 15/12/09 28/09/09 -
Price 1.16 1.19 1.29 1.38 1.04 0.88 0.70 -
P/RPS 1.59 1.71 2.06 2.39 1.88 1.77 1.54 2.14%
P/EPS 10.59 12.48 18.78 27.78 11.84 11.79 12.07 -8.32%
EY 9.44 8.01 5.33 3.60 8.45 8.48 8.29 9.02%
DY 4.31 2.24 3.10 0.00 3.85 3.03 5.71 -17.05%
P/NAPS 1.59 1.69 0.00 0.00 1.58 1.37 1.09 28.53%

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