[GKENT] QoQ Annualized Quarter Result on 31-Jul-2010 [#2]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
27-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Jul-2010 [#2]
Profit Trend
QoQ- 40.19%
YoY- 19.82%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 122,940 165,037 156,150 142,782 129,900 125,069 111,758 6.58%
PBT 19,368 32,434 28,381 21,268 15,484 26,095 22,828 -10.40%
Tax -7,080 -7,659 -6,981 -5,584 -4,296 -6,229 -5,997 11.73%
NP 12,288 24,775 21,400 15,684 11,188 19,866 16,830 -18.96%
-
NP to SH 12,288 24,775 21,400 15,684 11,188 19,866 16,830 -18.96%
-
Tax Rate 36.56% 23.61% 24.60% 26.26% 27.74% 23.87% 26.27% -
Total Cost 110,652 140,262 134,750 127,098 118,712 105,203 94,928 10.78%
-
Net Worth 164,110 164,888 158,182 0 0 148,736 144,961 8.64%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div - 11,307 5,986 9,132 - 9,045 6,010 -
Div Payout % - 45.64% 27.98% 58.23% - 45.53% 35.71% -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 164,110 164,888 158,182 0 0 148,736 144,961 8.64%
NOSH 219,428 226,153 224,500 228,305 225,230 226,146 225,410 -1.78%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 10.00% 15.01% 13.70% 10.98% 8.61% 15.88% 15.06% -
ROE 7.49% 15.03% 13.53% 0.00% 0.00% 13.36% 11.61% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 56.03 72.98 69.55 62.54 57.67 55.30 49.58 8.51%
EPS 5.60 11.00 9.47 7.00 4.80 8.80 7.47 -17.51%
DPS 0.00 5.00 2.67 4.00 0.00 4.00 2.67 -
NAPS 0.7479 0.7291 0.7046 0.00 0.00 0.6577 0.6431 10.61%
Adjusted Per Share Value based on latest NOSH - 230,043
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 23.55 31.62 29.91 27.35 24.89 23.96 21.41 6.57%
EPS 2.35 4.75 4.10 3.00 2.14 3.81 3.22 -18.98%
DPS 0.00 2.17 1.15 1.75 0.00 1.73 1.15 -
NAPS 0.3144 0.3159 0.303 0.00 0.00 0.2849 0.2777 8.65%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 1.17 1.20 1.24 1.39 1.49 0.88 0.87 -
P/RPS 2.09 1.64 1.78 2.22 2.58 1.59 1.75 12.60%
P/EPS 20.89 10.95 13.01 20.23 30.00 10.02 11.65 47.75%
EY 4.79 9.13 7.69 4.94 3.33 9.98 8.58 -32.27%
DY 0.00 4.17 2.15 2.88 0.00 4.55 3.07 -
P/NAPS 1.56 1.65 1.76 0.00 0.00 1.34 1.35 10.14%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/06/11 11/03/11 14/12/10 27/09/10 29/06/10 23/03/10 15/12/09 -
Price 1.15 1.16 1.19 1.29 1.38 1.04 0.88 -
P/RPS 2.05 1.59 1.71 2.06 2.39 1.88 1.77 10.31%
P/EPS 20.54 10.59 12.48 18.78 27.78 11.84 11.79 44.93%
EY 4.87 9.44 8.01 5.33 3.60 8.45 8.48 -30.97%
DY 0.00 4.31 2.24 3.10 0.00 3.85 3.03 -
P/NAPS 1.54 1.59 1.69 0.00 0.00 1.58 1.37 8.13%

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