[GKENT] QoQ Annualized Quarter Result on 31-Jul-2009 [#2]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
28-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jul-2009 [#2]
Profit Trend
QoQ- 65.36%
YoY- 45.19%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 129,900 125,069 111,758 102,690 83,756 106,933 106,905 13.91%
PBT 15,484 26,095 22,828 18,302 12,176 14,618 12,305 16.60%
Tax -4,296 -6,229 -5,997 -5,212 -4,260 -3,410 -4,464 -2.53%
NP 11,188 19,866 16,830 13,090 7,916 11,208 7,841 26.82%
-
NP to SH 11,188 19,866 16,830 13,090 7,916 11,193 7,821 27.04%
-
Tax Rate 27.74% 23.87% 26.27% 28.48% 34.99% 23.33% 36.28% -
Total Cost 118,712 105,203 94,928 89,600 75,840 95,725 99,064 12.85%
-
Net Worth 0 148,736 144,961 145,028 153,856 158,195 176,002 -
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 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
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 0 148,736 144,961 145,028 153,856 158,195 176,002 -
NOSH 225,230 226,146 225,410 225,689 219,888 224,645 225,615 -0.11%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 8.61% 15.88% 15.06% 12.75% 9.45% 10.48% 7.33% -
ROE 0.00% 13.36% 11.61% 9.03% 5.15% 7.08% 4.44% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 57.67 55.30 49.58 45.50 38.09 47.60 47.38 14.04%
EPS 4.80 8.80 7.47 5.80 3.60 5.00 3.47 24.22%
DPS 0.00 4.00 2.67 4.00 0.00 3.50 2.67 -
NAPS 0.00 0.6577 0.6431 0.6426 0.6997 0.7042 0.7801 -
Adjusted Per Share Value based on latest NOSH - 228,300
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 24.89 23.96 21.41 19.67 16.05 20.49 20.48 13.92%
EPS 2.14 3.81 3.22 2.51 1.52 2.14 1.50 26.81%
DPS 0.00 1.73 1.15 1.73 0.00 1.51 1.15 -
NAPS 0.00 0.2849 0.2777 0.2778 0.2947 0.3031 0.3372 -
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 1.49 0.88 0.87 0.73 0.63 0.50 0.38 -
P/RPS 2.58 1.59 1.75 1.60 1.65 1.05 0.80 118.75%
P/EPS 30.00 10.02 11.65 12.59 17.50 10.04 10.96 96.03%
EY 3.33 9.98 8.58 7.95 5.71 9.97 9.12 -49.00%
DY 0.00 4.55 3.07 5.48 0.00 7.00 7.02 -
P/NAPS 0.00 1.34 1.35 1.14 0.90 0.71 0.49 -
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 29/06/10 23/03/10 15/12/09 28/09/09 24/06/09 25/03/09 10/12/08 -
Price 1.38 1.04 0.88 0.70 0.70 0.54 0.36 -
P/RPS 2.39 1.88 1.77 1.54 1.84 1.13 0.76 115.09%
P/EPS 27.78 11.84 11.79 12.07 19.44 10.84 10.38 93.11%
EY 3.60 8.45 8.48 8.29 5.14 9.23 9.63 -48.19%
DY 0.00 3.85 3.03 5.71 0.00 6.48 7.41 -
P/NAPS 0.00 1.58 1.37 1.09 1.00 0.77 0.46 -

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