[GKENT] QoQ Annualized Quarter Result on 31-Oct-2012 [#3]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
10-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- -4.35%
YoY- 22.74%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 335,266 338,752 276,810 205,658 193,044 158,940 152,253 69.33%
PBT 32,604 31,712 35,576 27,977 28,400 26,016 26,196 15.72%
Tax -11,300 -9,564 -10,018 -7,841 -7,348 -7,092 -6,858 39.54%
NP 21,304 22,148 25,558 20,136 21,052 18,924 19,338 6.67%
-
NP to SH 21,304 22,148 25,558 20,136 21,052 18,924 19,338 6.67%
-
Tax Rate 34.66% 30.16% 28.16% 28.03% 25.87% 27.26% 26.18% -
Total Cost 313,962 316,604 251,252 185,522 171,992 140,016 132,915 77.45%
-
Net Worth 235,114 230,604 232,823 221,931 226,241 219,856 182,968 18.21%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div 9,065 - 14,609 6,010 8,958 - 11,243 -13.38%
Div Payout % 42.55% - 57.16% 29.85% 42.55% - 58.14% -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 235,114 230,604 232,823 221,931 226,241 219,856 182,968 18.21%
NOSH 226,638 221,480 224,754 225,402 223,957 225,285 224,860 0.52%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 6.35% 6.54% 9.23% 9.79% 10.91% 11.91% 12.70% -
ROE 9.06% 9.60% 10.98% 9.07% 9.31% 8.61% 10.57% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 147.93 152.95 123.16 91.24 86.20 70.55 67.71 68.45%
EPS 9.40 10.00 11.30 8.93 9.40 8.40 8.60 6.11%
DPS 4.00 0.00 6.50 2.67 4.00 0.00 5.00 -13.83%
NAPS 1.0374 1.0412 1.0359 0.9846 1.0102 0.9759 0.8137 17.59%
Adjusted Per Share Value based on latest NOSH - 228,800
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 64.23 64.90 53.03 39.40 36.98 30.45 29.17 69.33%
EPS 4.08 4.24 4.90 3.86 4.03 3.63 3.70 6.74%
DPS 1.74 0.00 2.80 1.15 1.72 0.00 2.15 -13.16%
NAPS 0.4504 0.4418 0.446 0.4252 0.4334 0.4212 0.3505 18.21%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 1.13 0.84 0.92 0.98 1.03 1.00 0.95 -
P/RPS 0.76 0.55 0.75 1.07 1.19 1.42 1.40 -33.47%
P/EPS 12.02 8.40 8.09 10.97 10.96 11.90 11.05 5.77%
EY 8.32 11.90 12.36 9.12 9.13 8.40 9.05 -5.45%
DY 3.54 0.00 7.07 2.72 3.88 0.00 5.26 -23.22%
P/NAPS 1.09 0.81 0.89 1.00 1.02 1.02 1.17 -4.61%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 24/09/13 25/06/13 28/03/13 10/12/12 28/09/12 25/06/12 28/03/12 -
Price 1.14 0.965 0.845 0.96 1.00 1.03 0.87 -
P/RPS 0.77 0.63 0.69 1.05 1.16 1.46 1.28 -28.76%
P/EPS 12.13 9.65 7.43 10.75 10.64 12.26 10.12 12.84%
EY 8.25 10.36 13.46 9.31 9.40 8.16 9.89 -11.39%
DY 3.51 0.00 7.69 2.78 4.00 0.00 5.75 -28.06%
P/NAPS 1.10 0.93 0.82 0.98 0.99 1.06 1.07 1.86%

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