[GKENT] QoQ Annualized Quarter Result on 31-Oct-2010 [#3]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
14-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Oct-2010 [#3]
Profit Trend
QoQ- 36.44%
YoY- 27.15%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 144,170 122,940 165,037 156,150 142,782 129,900 125,069 9.96%
PBT 24,314 19,368 32,434 28,381 21,268 15,484 26,095 -4.61%
Tax -6,878 -7,080 -7,659 -6,981 -5,584 -4,296 -6,229 6.85%
NP 17,436 12,288 24,775 21,400 15,684 11,188 19,866 -8.35%
-
NP to SH 17,436 12,288 24,775 21,400 15,684 11,188 19,866 -8.35%
-
Tax Rate 28.29% 36.56% 23.61% 24.60% 26.26% 27.74% 23.87% -
Total Cost 126,734 110,652 140,262 134,750 127,098 118,712 105,203 13.25%
-
Net Worth 175,343 164,110 164,888 158,182 0 0 148,736 11.62%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div 8,941 - 11,307 5,986 9,132 - 9,045 -0.77%
Div Payout % 51.28% - 45.64% 27.98% 58.23% - 45.53% -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 175,343 164,110 164,888 158,182 0 0 148,736 11.62%
NOSH 223,538 219,428 226,153 224,500 228,305 225,230 226,146 -0.77%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 12.09% 10.00% 15.01% 13.70% 10.98% 8.61% 15.88% -
ROE 9.94% 7.49% 15.03% 13.53% 0.00% 0.00% 13.36% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 64.49 56.03 72.98 69.55 62.54 57.67 55.30 10.82%
EPS 7.80 5.60 11.00 9.47 7.00 4.80 8.80 -7.74%
DPS 4.00 0.00 5.00 2.67 4.00 0.00 4.00 0.00%
NAPS 0.7844 0.7479 0.7291 0.7046 0.00 0.00 0.6577 12.49%
Adjusted Per Share Value based on latest NOSH - 224,942
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 27.62 23.55 31.62 29.91 27.35 24.89 23.96 9.96%
EPS 3.34 2.35 4.75 4.10 3.00 2.14 3.81 -8.42%
DPS 1.71 0.00 2.17 1.15 1.75 0.00 1.73 -0.77%
NAPS 0.3359 0.3144 0.3159 0.303 0.00 0.00 0.2849 11.63%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 1.18 1.17 1.20 1.24 1.39 1.49 0.88 -
P/RPS 1.83 2.09 1.64 1.78 2.22 2.58 1.59 9.85%
P/EPS 15.13 20.89 10.95 13.01 20.23 30.00 10.02 31.71%
EY 6.61 4.79 9.13 7.69 4.94 3.33 9.98 -24.07%
DY 3.39 0.00 4.17 2.15 2.88 0.00 4.55 -17.85%
P/NAPS 1.50 1.56 1.65 1.76 0.00 0.00 1.34 7.83%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 27/09/11 29/06/11 11/03/11 14/12/10 27/09/10 29/06/10 23/03/10 -
Price 1.04 1.15 1.16 1.19 1.29 1.38 1.04 -
P/RPS 1.61 2.05 1.59 1.71 2.06 2.39 1.88 -9.84%
P/EPS 13.33 20.54 10.59 12.48 18.78 27.78 11.84 8.24%
EY 7.50 4.87 9.44 8.01 5.33 3.60 8.45 -7.66%
DY 3.85 0.00 4.31 2.24 3.10 0.00 3.85 0.00%
P/NAPS 1.33 1.54 1.59 1.69 0.00 0.00 1.58 -10.87%

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