[GKENT] QoQ Annualized Quarter Result on 31-Jan-2010 [#4]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
23-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jan-2010 [#4]
Profit Trend
QoQ- 18.03%
YoY- 77.49%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 156,150 142,782 129,900 125,069 111,758 102,690 83,756 51.30%
PBT 28,381 21,268 15,484 26,095 22,828 18,302 12,176 75.52%
Tax -6,981 -5,584 -4,296 -6,229 -5,997 -5,212 -4,260 38.87%
NP 21,400 15,684 11,188 19,866 16,830 13,090 7,916 93.70%
-
NP to SH 21,400 15,684 11,188 19,866 16,830 13,090 7,916 93.70%
-
Tax Rate 24.60% 26.26% 27.74% 23.87% 26.27% 28.48% 34.99% -
Total Cost 134,750 127,098 118,712 105,203 94,928 89,600 75,840 46.54%
-
Net Worth 158,182 0 0 148,736 144,961 145,028 153,856 1.86%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div 5,986 9,132 - 9,045 6,010 9,027 - -
Div Payout % 27.98% 58.23% - 45.53% 35.71% 68.97% - -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 158,182 0 0 148,736 144,961 145,028 153,856 1.86%
NOSH 224,500 228,305 225,230 226,146 225,410 225,689 219,888 1.38%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 13.70% 10.98% 8.61% 15.88% 15.06% 12.75% 9.45% -
ROE 13.53% 0.00% 0.00% 13.36% 11.61% 9.03% 5.15% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 69.55 62.54 57.67 55.30 49.58 45.50 38.09 49.22%
EPS 9.47 7.00 4.80 8.80 7.47 5.80 3.60 90.22%
DPS 2.67 4.00 0.00 4.00 2.67 4.00 0.00 -
NAPS 0.7046 0.00 0.00 0.6577 0.6431 0.6426 0.6997 0.46%
Adjusted Per Share Value based on latest NOSH - 227,393
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 29.91 27.35 24.89 23.96 21.41 19.67 16.05 51.26%
EPS 4.10 3.00 2.14 3.81 3.22 2.51 1.52 93.42%
DPS 1.15 1.75 0.00 1.73 1.15 1.73 0.00 -
NAPS 0.303 0.00 0.00 0.2849 0.2777 0.2778 0.2947 1.86%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 1.24 1.39 1.49 0.88 0.87 0.73 0.63 -
P/RPS 1.78 2.22 2.58 1.59 1.75 1.60 1.65 5.17%
P/EPS 13.01 20.23 30.00 10.02 11.65 12.59 17.50 -17.89%
EY 7.69 4.94 3.33 9.98 8.58 7.95 5.71 21.88%
DY 2.15 2.88 0.00 4.55 3.07 5.48 0.00 -
P/NAPS 1.76 0.00 0.00 1.34 1.35 1.14 0.90 56.18%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 14/12/10 27/09/10 29/06/10 23/03/10 15/12/09 28/09/09 24/06/09 -
Price 1.19 1.29 1.38 1.04 0.88 0.70 0.70 -
P/RPS 1.71 2.06 2.39 1.88 1.77 1.54 1.84 -4.75%
P/EPS 12.48 18.78 27.78 11.84 11.79 12.07 19.44 -25.52%
EY 8.01 5.33 3.60 8.45 8.48 8.29 5.14 34.30%
DY 2.24 3.10 0.00 3.85 3.03 5.71 0.00 -
P/NAPS 1.69 0.00 0.00 1.58 1.37 1.09 1.00 41.74%

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