[GKENT] QoQ Cumulative Quarter Result on 30-Apr-2012 [#1]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
25-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
30-Apr-2012 [#1]
Profit Trend
QoQ- -75.54%
YoY- 54.0%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Cumulative Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 276,810 154,244 96,522 39,735 152,253 103,615 72,085 144.22%
PBT 35,576 20,983 14,200 6,504 26,196 17,076 12,157 103.92%
Tax -10,018 -5,881 -3,674 -1,773 -6,858 -4,772 -3,439 103.31%
NP 25,558 15,102 10,526 4,731 19,338 12,304 8,718 104.16%
-
NP to SH 25,558 15,102 10,526 4,731 19,338 12,304 8,718 104.16%
-
Tax Rate 28.16% 28.03% 25.87% 27.26% 26.18% 27.95% 28.29% -
Total Cost 251,252 139,142 85,996 35,004 132,915 91,311 63,367 149.46%
-
Net Worth 232,823 221,931 226,241 219,856 182,968 174,425 175,343 20.70%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div 14,609 4,508 4,479 - 11,243 4,474 4,470 119.44%
Div Payout % 57.16% 29.85% 42.55% - 58.14% 36.36% 51.28% -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 232,823 221,931 226,241 219,856 182,968 174,425 175,343 20.70%
NOSH 224,754 225,402 223,957 225,285 224,860 223,709 223,538 0.36%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 9.23% 9.79% 10.91% 11.91% 12.70% 11.87% 12.09% -
ROE 10.98% 6.80% 4.65% 2.15% 10.57% 7.05% 4.97% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 123.16 68.43 43.10 17.64 67.71 46.32 32.25 143.33%
EPS 11.30 6.70 4.70 2.10 8.60 5.50 3.90 102.58%
DPS 6.50 2.00 2.00 0.00 5.00 2.00 2.00 118.62%
NAPS 1.0359 0.9846 1.0102 0.9759 0.8137 0.7797 0.7844 20.26%
Adjusted Per Share Value based on latest NOSH - 225,285
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 49.14 27.38 17.14 7.05 27.03 18.40 12.80 144.18%
EPS 4.54 2.68 1.87 0.84 3.43 2.18 1.55 104.04%
DPS 2.59 0.80 0.80 0.00 2.00 0.79 0.79 119.89%
NAPS 0.4133 0.394 0.4017 0.3903 0.3248 0.3097 0.3113 20.69%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 0.92 0.98 1.03 1.00 0.95 0.975 1.18 -
P/RPS 0.75 1.43 2.39 5.67 1.40 2.11 3.66 -65.07%
P/EPS 8.09 14.63 21.91 47.62 11.05 17.73 30.26 -58.33%
EY 12.36 6.84 4.56 2.10 9.05 5.64 3.31 139.73%
DY 7.07 2.04 1.94 0.00 5.26 2.05 1.69 158.50%
P/NAPS 0.89 1.00 1.02 1.02 1.17 1.25 1.50 -29.27%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 28/03/13 10/12/12 28/09/12 25/06/12 28/03/12 08/12/11 27/09/11 -
Price 0.845 0.96 1.00 1.03 0.87 1.00 1.04 -
P/RPS 0.69 1.40 2.32 5.84 1.28 2.16 3.23 -64.09%
P/EPS 7.43 14.33 21.28 49.05 10.12 18.18 26.67 -57.17%
EY 13.46 6.98 4.70 2.04 9.89 5.50 3.75 133.52%
DY 7.69 2.08 2.00 0.00 5.75 2.00 1.92 151.14%
P/NAPS 0.82 0.98 0.99 1.06 1.07 1.28 1.33 -27.45%

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