[GKENT] QoQ Annualized Quarter Result on 30-Apr-2015 [#1]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
30-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
30-Apr-2015 [#1]
Profit Trend
QoQ- 40.54%
YoY- 52.46%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 536,207 360,830 347,374 236,104 353,158 314,577 279,804 54.10%
PBT 70,699 57,213 52,402 52,672 40,332 36,893 34,372 61.52%
Tax -20,625 -16,661 -15,718 -13,196 -12,244 -10,496 -9,232 70.64%
NP 50,074 40,552 36,684 39,476 28,088 26,397 25,140 58.10%
-
NP to SH 50,074 40,552 36,684 39,476 28,088 26,397 25,140 58.10%
-
Tax Rate 29.17% 29.12% 30.00% 25.05% 30.36% 28.45% 26.86% -
Total Cost 486,133 320,278 310,690 196,628 325,070 288,180 254,664 53.70%
-
Net Worth 258,190 310,313 300,718 294,365 288,578 278,251 276,809 -4.52%
Dividend
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Div 21,079 14,052 12,027 - 15,998 12,798 11,971 45.66%
Div Payout % 42.10% 34.65% 32.79% - 56.96% 48.48% 47.62% -
Equity
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Net Worth 258,190 310,313 300,718 294,365 288,578 278,251 276,809 -4.52%
NOSH 301,131 301,128 300,688 299,060 301,860 299,969 299,285 0.40%
Ratio Analysis
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
NP Margin 9.34% 11.24% 10.56% 16.72% 7.95% 8.39% 8.98% -
ROE 19.39% 13.07% 12.20% 13.41% 9.73% 9.49% 9.08% -
Per Share
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 178.06 119.83 115.53 78.95 116.99 104.87 93.49 53.47%
EPS 13.30 13.47 12.20 13.20 9.30 8.80 8.40 35.73%
DPS 7.00 4.67 4.00 0.00 5.30 4.27 4.00 45.07%
NAPS 0.8574 1.0305 1.0001 0.9843 0.956 0.9276 0.9249 -4.91%
Adjusted Per Share Value based on latest NOSH - 299,060
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 102.72 69.13 66.55 45.23 67.66 60.26 53.60 54.10%
EPS 9.59 7.77 7.03 7.56 5.38 5.06 4.82 57.99%
DPS 4.04 2.69 2.30 0.00 3.06 2.45 2.29 45.85%
NAPS 0.4946 0.5945 0.5761 0.5639 0.5528 0.5331 0.5303 -4.52%
Price Multiplier on Financial Quarter End Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 -
Price 1.59 1.64 1.51 1.21 1.22 1.45 1.84 -
P/RPS 0.89 1.37 1.31 1.53 1.04 1.38 1.97 -41.03%
P/EPS 9.56 12.18 12.38 9.17 13.11 16.48 21.90 -42.36%
EY 10.46 8.21 8.08 10.91 7.63 6.07 4.57 73.41%
DY 4.40 2.85 2.65 0.00 4.34 2.94 2.17 59.99%
P/NAPS 1.85 1.59 1.51 1.23 1.28 1.56 1.99 -4.73%
Price Multiplier on Announcement Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/03/16 14/12/15 29/09/15 30/06/15 26/03/15 15/12/14 17/09/14 -
Price 1.80 1.64 1.54 1.28 1.27 1.10 1.59 -
P/RPS 1.01 1.37 1.33 1.62 1.09 1.05 1.70 -29.26%
P/EPS 10.82 12.18 12.62 9.70 13.65 12.50 18.93 -31.05%
EY 9.24 8.21 7.92 10.31 7.33 8.00 5.28 45.07%
DY 3.89 2.85 2.60 0.00 4.17 3.88 2.52 33.46%
P/NAPS 2.10 1.59 1.54 1.30 1.33 1.19 1.72 14.19%

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