[GKENT] QoQ Cumulative Quarter Result on 31-Jan-2010 [#4]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
23-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jan-2010 [#4]
Profit Trend
QoQ- 57.38%
YoY- 77.49%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Cumulative Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 117,113 71,391 32,475 125,069 83,819 51,345 20,939 214.10%
PBT 21,286 10,634 3,871 26,095 17,121 9,151 3,044 264.38%
Tax -5,236 -2,792 -1,074 -6,229 -4,498 -2,606 -1,065 188.29%
NP 16,050 7,842 2,797 19,866 12,623 6,545 1,979 302.12%
-
NP to SH 16,050 7,842 2,797 19,866 12,623 6,545 1,979 302.12%
-
Tax Rate 24.60% 26.26% 27.74% 23.87% 26.27% 28.48% 34.99% -
Total Cost 101,063 63,549 29,678 105,203 71,196 44,800 18,960 204.21%
-
Net Worth 158,182 0 0 148,736 144,961 145,028 153,856 1.86%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div 4,489 4,566 - 9,045 4,508 4,513 - -
Div Payout % 27.98% 58.23% - 45.53% 35.71% 68.97% - -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 158,182 0 0 148,736 144,961 145,028 153,856 1.86%
NOSH 224,499 228,305 225,230 226,146 225,410 225,689 219,888 1.38%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 13.70% 10.98% 8.61% 15.88% 15.06% 12.75% 9.45% -
ROE 10.15% 0.00% 0.00% 13.36% 8.71% 4.51% 1.29% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 52.17 31.27 14.42 55.30 37.19 22.75 9.52 209.86%
EPS 7.10 3.50 1.20 8.80 5.60 2.90 0.90 294.79%
DPS 2.00 2.00 0.00 4.00 2.00 2.00 0.00 -
NAPS 0.7046 0.00 0.00 0.6577 0.6431 0.6426 0.6997 0.46%
Adjusted Per Share Value based on latest NOSH - 227,393
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 22.44 13.68 6.22 23.96 16.06 9.84 4.01 214.21%
EPS 3.07 1.50 0.54 3.81 2.42 1.25 0.38 301.09%
DPS 0.86 0.87 0.00 1.73 0.86 0.86 0.00 -
NAPS 0.303 0.00 0.00 0.2849 0.2777 0.2778 0.2947 1.86%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 1.24 1.39 1.49 0.88 0.87 0.73 0.63 -
P/RPS 2.38 4.45 10.33 1.59 2.34 3.21 6.62 -49.34%
P/EPS 17.34 40.47 119.98 10.02 15.54 25.17 70.00 -60.45%
EY 5.77 2.47 0.83 9.98 6.44 3.97 1.43 152.80%
DY 1.61 1.44 0.00 4.55 2.30 2.74 0.00 -
P/NAPS 1.76 0.00 0.00 1.34 1.35 1.14 0.90 56.18%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 14/12/10 27/09/10 29/06/10 23/03/10 15/12/09 28/09/09 24/06/09 -
Price 1.19 1.29 1.38 1.04 0.88 0.70 0.70 -
P/RPS 2.28 4.13 9.57 1.88 2.37 3.08 7.35 -54.07%
P/EPS 16.65 37.56 111.13 11.84 15.71 24.14 77.78 -64.11%
EY 6.01 2.66 0.90 8.45 6.36 4.14 1.29 178.16%
DY 1.68 1.55 0.00 3.85 2.27 2.86 0.00 -
P/NAPS 1.69 0.00 0.00 1.58 1.37 1.09 1.00 41.74%

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