[GKENT] QoQ Annualized Quarter Result on 31-Jul-2017 [#2]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
28-Sep-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
31-Jul-2017 [#2]
Profit Trend
QoQ- 18.6%
YoY- 23.51%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 399,048 616,990 592,104 633,978 517,688 598,965 546,432 -18.95%
PBT 102,756 160,330 126,341 116,122 100,144 134,098 101,625 0.74%
Tax -16,616 -35,897 -29,609 -28,380 -26,160 -32,819 -22,609 -18.60%
NP 86,140 124,433 96,732 87,742 73,984 101,279 79,016 5.94%
-
NP to SH 86,140 124,433 96,732 87,742 73,984 101,279 79,016 5.94%
-
Tax Rate 16.17% 22.39% 23.44% 24.44% 26.12% 24.47% 22.25% -
Total Cost 312,908 492,557 495,372 546,236 443,704 497,686 467,416 -23.53%
-
Net Worth 468,414 475,793 437,772 423,242 417,608 266,689 357,784 19.73%
Dividend
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Div - 53,510 33,796 28,122 - 37,551 25,005 -
Div Payout % - 43.00% 34.94% 32.05% - 37.08% 31.65% -
Equity
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Net Worth 468,414 475,793 437,772 423,242 417,608 266,689 357,784 19.73%
NOSH 563,269 563,269 563,269 562,448 375,513 375,513 375,075 31.23%
Ratio Analysis
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
NP Margin 21.59% 20.17% 16.34% 13.84% 14.29% 16.91% 14.46% -
ROE 18.39% 26.15% 22.10% 20.73% 17.72% 37.98% 22.08% -
Per Share
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 70.85 109.54 105.12 112.72 137.86 159.51 145.69 -38.24%
EPS 15.20 22.10 17.20 15.60 19.60 18.00 21.07 -19.61%
DPS 0.00 9.50 6.00 5.00 0.00 10.00 6.67 -
NAPS 0.8316 0.8447 0.7772 0.7525 1.1121 0.7102 0.9539 -8.76%
Adjusted Per Share Value based on latest NOSH - 563,888
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 76.45 118.20 113.43 121.45 99.18 114.75 104.68 -18.94%
EPS 16.50 23.84 18.53 16.81 14.17 19.40 15.14 5.91%
DPS 0.00 10.25 6.47 5.39 0.00 7.19 4.79 -
NAPS 0.8974 0.9115 0.8387 0.8108 0.80 0.5109 0.6854 19.74%
Price Multiplier on Financial Quarter End Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 3.95 3.82 3.24 4.30 4.33 3.03 2.48 -
P/RPS 5.58 3.49 3.08 3.81 3.14 1.90 1.70 121.34%
P/EPS 25.83 17.29 18.87 27.56 21.98 11.23 11.77 69.11%
EY 3.87 5.78 5.30 3.63 4.55 8.90 8.49 -40.85%
DY 0.00 2.49 1.85 1.16 0.00 3.30 2.69 -
P/NAPS 4.75 4.52 4.17 5.71 3.89 4.27 2.60 49.60%
Price Multiplier on Announcement Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 12/06/18 19/03/18 05/12/17 28/09/17 22/06/17 20/03/17 05/12/16 -
Price 1.54 4.33 3.39 3.05 3.94 3.23 2.80 -
P/RPS 2.17 3.95 3.22 2.71 2.86 2.03 1.92 8.52%
P/EPS 10.07 19.60 19.74 19.55 20.00 11.98 13.29 -16.92%
EY 9.93 5.10 5.07 5.11 5.00 8.35 7.52 20.42%
DY 0.00 2.19 1.77 1.64 0.00 3.10 2.38 -
P/NAPS 1.85 5.13 4.36 4.05 3.54 4.55 2.94 -26.63%

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