[GKENT] QoQ Cumulative Quarter Result on 30-Apr-2016 [#1]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
29-Jun-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
30-Apr-2016 [#1]
Profit Trend
QoQ- -70.03%
YoY- 52.06%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Cumulative Result
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Revenue 598,965 409,824 287,732 122,964 536,207 270,623 173,687 127.40%
PBT 134,098 76,219 46,663 20,285 70,699 42,910 26,201 195.52%
Tax -32,819 -16,957 -11,143 -5,278 -20,625 -12,496 -7,859 158.20%
NP 101,279 59,262 35,520 15,007 50,074 30,414 18,342 210.78%
-
NP to SH 101,279 59,262 35,520 15,007 50,074 30,414 18,342 210.78%
-
Tax Rate 24.47% 22.25% 23.88% 26.02% 29.17% 29.12% 30.00% -
Total Cost 497,686 350,562 252,212 107,957 486,133 240,209 155,345 116.55%
-
Net Worth 266,689 357,784 342,151 333,455 258,190 310,313 300,718 -7.66%
Dividend
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Div 37,551 18,753 11,216 - 21,079 10,539 6,013 237.24%
Div Payout % 37.08% 31.65% 31.58% - 42.10% 34.65% 32.79% -
Equity
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Net Worth 266,689 357,784 342,151 333,455 258,190 310,313 300,718 -7.66%
NOSH 375,513 375,075 373,894 300,140 301,131 301,128 300,688 15.89%
Ratio Analysis
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
NP Margin 16.91% 14.46% 12.34% 12.20% 9.34% 11.24% 10.56% -
ROE 37.98% 16.56% 10.38% 4.50% 19.39% 9.80% 6.10% -
Per Share
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 159.51 109.26 76.96 40.97 178.06 89.87 57.76 96.23%
EPS 18.00 15.80 9.50 5.00 13.30 10.10 6.10 105.05%
DPS 10.00 5.00 3.00 0.00 7.00 3.50 2.00 190.97%
NAPS 0.7102 0.9539 0.9151 1.111 0.8574 1.0305 1.0001 -20.32%
Adjusted Per Share Value based on latest NOSH - 300,140
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 114.75 78.51 55.12 23.56 102.72 51.84 33.27 127.42%
EPS 19.40 11.35 6.80 2.87 9.59 5.83 3.51 210.99%
DPS 7.19 3.59 2.15 0.00 4.04 2.02 1.15 237.50%
NAPS 0.5109 0.6854 0.6555 0.6388 0.4946 0.5945 0.5761 -7.66%
Price Multiplier on Financial Quarter End Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 -
Price 3.03 2.48 2.00 1.71 1.59 1.64 1.51 -
P/RPS 1.90 2.27 2.60 4.17 0.89 1.82 2.61 -18.99%
P/EPS 11.23 15.70 21.05 34.20 9.56 16.24 24.75 -40.81%
EY 8.90 6.37 4.75 2.92 10.46 6.16 4.04 68.90%
DY 3.30 2.02 1.50 0.00 4.40 2.13 1.32 83.69%
P/NAPS 4.27 2.60 2.19 1.54 1.85 1.59 1.51 99.34%
Price Multiplier on Announcement Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 20/03/17 05/12/16 27/09/16 29/06/16 29/03/16 14/12/15 29/09/15 -
Price 3.23 2.80 2.51 1.85 1.80 1.64 1.54 -
P/RPS 2.03 2.56 3.26 4.52 1.01 1.82 2.67 -16.62%
P/EPS 11.98 17.72 26.42 37.00 10.82 16.24 25.25 -39.03%
EY 8.35 5.64 3.78 2.70 9.24 6.16 3.96 64.06%
DY 3.10 1.79 1.20 0.00 3.89 2.13 1.30 78.01%
P/NAPS 4.55 2.94 2.74 1.67 2.10 1.59 1.54 105.22%

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