[GKENT] QoQ Annualized Quarter Result on 31-Oct-2008 [#3]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
10-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Oct-2008 [#3]
Profit Trend
QoQ- -13.25%
YoY- -23.32%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 102,690 83,756 106,933 106,905 102,652 102,392 89,832 9.33%
PBT 18,302 12,176 14,618 12,305 13,052 11,036 13,051 25.31%
Tax -5,212 -4,260 -3,410 -4,464 -4,012 -3,620 -4,079 17.76%
NP 13,090 7,916 11,208 7,841 9,040 7,416 8,972 28.66%
-
NP to SH 13,090 7,916 11,193 7,821 9,016 7,468 8,882 29.53%
-
Tax Rate 28.48% 34.99% 23.33% 36.28% 30.74% 32.80% 31.25% -
Total Cost 89,600 75,840 95,725 99,064 93,612 94,976 80,860 7.08%
-
Net Worth 145,028 153,856 158,195 176,002 182,190 176,442 174,316 -11.55%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div 9,027 - 7,862 6,016 - - - -
Div Payout % 68.97% - 70.25% 76.92% - - - -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 145,028 153,856 158,195 176,002 182,190 176,442 174,316 -11.55%
NOSH 225,689 219,888 224,645 225,615 225,400 224,939 225,331 0.10%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 12.75% 9.45% 10.48% 7.33% 8.81% 7.24% 9.99% -
ROE 9.03% 5.15% 7.08% 4.44% 4.95% 4.23% 5.10% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 45.50 38.09 47.60 47.38 45.54 45.52 39.87 9.21%
EPS 5.80 3.60 5.00 3.47 4.00 3.32 3.90 30.32%
DPS 4.00 0.00 3.50 2.67 0.00 0.00 0.00 -
NAPS 0.6426 0.6997 0.7042 0.7801 0.8083 0.7844 0.7736 -11.64%
Adjusted Per Share Value based on latest NOSH - 226,333
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 18.23 14.87 18.98 18.98 18.22 18.18 15.95 9.32%
EPS 2.32 1.41 1.99 1.39 1.60 1.33 1.58 29.21%
DPS 1.60 0.00 1.40 1.07 0.00 0.00 0.00 -
NAPS 0.2575 0.2731 0.2809 0.3125 0.3235 0.3132 0.3095 -11.55%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 0.73 0.63 0.50 0.38 0.54 0.51 0.52 -
P/RPS 1.60 1.65 1.05 0.80 1.19 1.12 1.30 14.86%
P/EPS 12.59 17.50 10.04 10.96 13.50 15.36 13.19 -3.05%
EY 7.95 5.71 9.97 9.12 7.41 6.51 7.58 3.23%
DY 5.48 0.00 7.00 7.02 0.00 0.00 0.00 -
P/NAPS 1.14 0.90 0.71 0.49 0.67 0.65 0.67 42.56%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 28/09/09 24/06/09 25/03/09 10/12/08 03/09/08 25/06/08 25/03/08 -
Price 0.70 0.70 0.54 0.36 0.54 0.47 0.52 -
P/RPS 1.54 1.84 1.13 0.76 1.19 1.03 1.30 11.96%
P/EPS 12.07 19.44 10.84 10.38 13.50 14.16 13.19 -5.74%
EY 8.29 5.14 9.23 9.63 7.41 7.06 7.58 6.15%
DY 5.71 0.00 6.48 7.41 0.00 0.00 0.00 -
P/NAPS 1.09 1.00 0.77 0.46 0.67 0.60 0.67 38.36%

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