[GKENT] QoQ Annualized Quarter Result on 31-Jul-2013 [#2]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
24-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jul-2013 [#2]
Profit Trend
QoQ- -3.81%
YoY- 1.2%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 259,452 506,299 319,320 335,266 338,752 276,810 205,658 16.80%
PBT 34,820 51,135 35,660 32,604 31,712 35,576 27,977 15.75%
Tax -8,928 -14,927 -12,026 -11,300 -9,564 -10,018 -7,841 9.06%
NP 25,892 36,208 23,633 21,304 22,148 25,558 20,136 18.30%
-
NP to SH 25,892 36,208 23,633 21,304 22,148 25,558 20,136 18.30%
-
Tax Rate 25.64% 29.19% 33.72% 34.66% 30.16% 28.16% 28.03% -
Total Cost 233,560 470,091 295,686 313,962 316,604 251,252 185,522 16.64%
-
Net Worth 246,576 185,116 230,380 235,114 230,604 232,823 221,931 7.29%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div - 16,871 10,470 9,065 - 14,609 6,010 -
Div Payout % - 46.60% 44.30% 42.55% - 57.16% 29.85% -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 246,576 185,116 230,380 235,114 230,604 232,823 221,931 7.29%
NOSH 223,206 224,956 224,367 226,638 221,480 224,754 225,402 -0.65%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 9.98% 7.15% 7.40% 6.35% 6.54% 9.23% 9.79% -
ROE 10.50% 19.56% 10.26% 9.06% 9.60% 10.98% 9.07% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 116.24 225.07 142.32 147.93 152.95 123.16 91.24 17.57%
EPS 11.60 12.10 10.53 9.40 10.00 11.30 8.93 19.10%
DPS 0.00 7.50 4.67 4.00 0.00 6.50 2.67 -
NAPS 1.1047 0.8229 1.0268 1.0374 1.0412 1.0359 0.9846 7.99%
Adjusted Per Share Value based on latest NOSH - 222,391
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 49.70 96.99 61.17 64.23 64.90 53.03 39.40 16.79%
EPS 4.96 6.94 4.53 4.08 4.24 4.90 3.86 18.24%
DPS 0.00 3.23 2.01 1.74 0.00 2.80 1.15 -
NAPS 0.4724 0.3546 0.4413 0.4504 0.4418 0.446 0.4252 7.29%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 1.69 1.16 1.06 1.13 0.84 0.92 0.98 -
P/RPS 1.45 0.52 0.74 0.76 0.55 0.75 1.07 22.52%
P/EPS 14.57 7.21 10.06 12.02 8.40 8.09 10.97 20.89%
EY 6.86 13.88 9.94 8.32 11.90 12.36 9.12 -17.33%
DY 0.00 6.47 4.40 3.54 0.00 7.07 2.72 -
P/NAPS 1.53 1.41 1.03 1.09 0.81 0.89 1.00 32.88%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/06/14 27/03/14 13/12/13 24/09/13 25/06/13 28/03/13 10/12/12 -
Price 1.71 1.21 1.17 1.14 0.965 0.845 0.96 -
P/RPS 1.47 0.54 0.82 0.77 0.63 0.69 1.05 25.22%
P/EPS 14.74 7.52 11.11 12.13 9.65 7.43 10.75 23.49%
EY 6.78 13.30 9.00 8.25 10.36 13.46 9.31 -19.10%
DY 0.00 6.20 3.99 3.51 0.00 7.69 2.78 -
P/NAPS 1.55 1.47 1.14 1.10 0.93 0.82 0.98 35.86%

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