[GKENT] QoQ Annualized Quarter Result on 30-Apr-2012 [#1]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
25-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
30-Apr-2012 [#1]
Profit Trend
QoQ- -2.14%
YoY- 54.0%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 276,810 205,658 193,044 158,940 152,253 138,153 144,170 54.17%
PBT 35,576 27,977 28,400 26,016 26,196 22,768 24,314 28.73%
Tax -10,018 -7,841 -7,348 -7,092 -6,858 -6,362 -6,878 28.34%
NP 25,558 20,136 21,052 18,924 19,338 16,405 17,436 28.88%
-
NP to SH 25,558 20,136 21,052 18,924 19,338 16,405 17,436 28.88%
-
Tax Rate 28.16% 28.03% 25.87% 27.26% 26.18% 27.94% 28.29% -
Total Cost 251,252 185,522 171,992 140,016 132,915 121,748 126,734 57.48%
-
Net Worth 232,823 221,931 226,241 219,856 182,968 174,425 175,343 20.70%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div 14,609 6,010 8,958 - 11,243 5,965 8,941 38.51%
Div Payout % 57.16% 29.85% 42.55% - 58.14% 36.36% 51.28% -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 232,823 221,931 226,241 219,856 182,968 174,425 175,343 20.70%
NOSH 224,754 225,402 223,957 225,285 224,860 223,709 223,538 0.36%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 9.23% 9.79% 10.91% 11.91% 12.70% 11.87% 12.09% -
ROE 10.98% 9.07% 9.31% 8.61% 10.57% 9.41% 9.94% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 123.16 91.24 86.20 70.55 67.71 61.76 64.49 53.62%
EPS 11.30 8.93 9.40 8.40 8.60 7.33 7.80 27.88%
DPS 6.50 2.67 4.00 0.00 5.00 2.67 4.00 38.01%
NAPS 1.0359 0.9846 1.0102 0.9759 0.8137 0.7797 0.7844 20.26%
Adjusted Per Share Value based on latest NOSH - 225,285
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 53.03 39.40 36.98 30.45 29.17 26.47 27.62 54.17%
EPS 4.90 3.86 4.03 3.63 3.70 3.14 3.34 28.96%
DPS 2.80 1.15 1.72 0.00 2.15 1.14 1.71 38.71%
NAPS 0.446 0.4252 0.4334 0.4212 0.3505 0.3342 0.3359 20.70%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 0.92 0.98 1.03 1.00 0.95 0.975 1.18 -
P/RPS 0.75 1.07 1.19 1.42 1.40 1.58 1.83 -44.67%
P/EPS 8.09 10.97 10.96 11.90 11.05 13.30 15.13 -33.99%
EY 12.36 9.12 9.13 8.40 9.05 7.52 6.61 51.49%
DY 7.07 2.72 3.88 0.00 5.26 2.74 3.39 62.87%
P/NAPS 0.89 1.00 1.02 1.02 1.17 1.25 1.50 -29.27%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 28/03/13 10/12/12 28/09/12 25/06/12 28/03/12 08/12/11 27/09/11 -
Price 0.845 0.96 1.00 1.03 0.87 1.00 1.04 -
P/RPS 0.69 1.05 1.16 1.46 1.28 1.62 1.61 -43.01%
P/EPS 7.43 10.75 10.64 12.26 10.12 13.64 13.33 -32.15%
EY 13.46 9.31 9.40 8.16 9.89 7.33 7.50 47.41%
DY 7.69 2.78 4.00 0.00 5.75 2.67 3.85 58.27%
P/NAPS 0.82 0.98 0.99 1.06 1.07 1.28 1.33 -27.45%

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