[GKENT] QoQ Cumulative Quarter Result on 30-Apr-2011 [#1]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
29-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
30-Apr-2011 [#1]
Profit Trend
QoQ- -87.6%
YoY- 9.83%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Cumulative Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 152,253 103,615 72,085 30,735 165,037 117,113 71,391 65.45%
PBT 26,196 17,076 12,157 4,842 32,434 21,286 10,634 82.10%
Tax -6,858 -4,772 -3,439 -1,770 -7,659 -5,236 -2,792 81.75%
NP 19,338 12,304 8,718 3,072 24,775 16,050 7,842 82.22%
-
NP to SH 19,338 12,304 8,718 3,072 24,775 16,050 7,842 82.22%
-
Tax Rate 26.18% 27.95% 28.29% 36.56% 23.61% 24.60% 26.26% -
Total Cost 132,915 91,311 63,367 27,663 140,262 101,063 63,549 63.32%
-
Net Worth 182,968 174,425 175,343 164,110 164,888 158,182 0 -
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div 11,243 4,474 4,470 - 11,307 4,489 4,566 82.04%
Div Payout % 58.14% 36.36% 51.28% - 45.64% 27.98% 58.23% -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 182,968 174,425 175,343 164,110 164,888 158,182 0 -
NOSH 224,860 223,709 223,538 219,428 226,153 224,499 228,305 -1.00%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 12.70% 11.87% 12.09% 10.00% 15.01% 13.70% 10.98% -
ROE 10.57% 7.05% 4.97% 1.87% 15.03% 10.15% 0.00% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 67.71 46.32 32.25 14.01 72.98 52.17 31.27 67.13%
EPS 8.60 5.50 3.90 1.40 11.00 7.10 3.50 81.79%
DPS 5.00 2.00 2.00 0.00 5.00 2.00 2.00 83.89%
NAPS 0.8137 0.7797 0.7844 0.7479 0.7291 0.7046 0.00 -
Adjusted Per Share Value based on latest NOSH - 219,428
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 29.17 19.85 13.81 5.89 31.62 22.44 13.68 65.43%
EPS 3.70 2.36 1.67 0.59 4.75 3.07 1.50 82.26%
DPS 2.15 0.86 0.86 0.00 2.17 0.86 0.87 82.48%
NAPS 0.3505 0.3342 0.3359 0.3144 0.3159 0.303 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 0.95 0.975 1.18 1.17 1.20 1.24 1.39 -
P/RPS 1.40 2.11 3.66 8.35 1.64 2.38 4.45 -53.64%
P/EPS 11.05 17.73 30.26 83.57 10.95 17.34 40.47 -57.81%
EY 9.05 5.64 3.31 1.20 9.13 5.77 2.47 137.10%
DY 5.26 2.05 1.69 0.00 4.17 1.61 1.44 136.62%
P/NAPS 1.17 1.25 1.50 1.56 1.65 1.76 0.00 -
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 28/03/12 08/12/11 27/09/11 29/06/11 11/03/11 14/12/10 27/09/10 -
Price 0.87 1.00 1.04 1.15 1.16 1.19 1.29 -
P/RPS 1.28 2.16 3.23 8.21 1.59 2.28 4.13 -54.10%
P/EPS 10.12 18.18 26.67 82.14 10.59 16.65 37.56 -58.18%
EY 9.89 5.50 3.75 1.22 9.44 6.01 2.66 139.42%
DY 5.75 2.00 1.92 0.00 4.31 1.68 1.55 139.06%
P/NAPS 1.07 1.28 1.33 1.54 1.59 1.69 0.00 -

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