[GKENT] QoQ Cumulative Quarter Result on 31-Jan-2015 [#4]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
26-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jan-2015 [#4]
Profit Trend
QoQ- 41.87%
YoY- -22.43%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Cumulative Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 270,623 173,687 59,026 353,158 235,933 139,902 64,863 158.49%
PBT 42,910 26,201 13,168 40,332 27,670 17,186 8,705 188.80%
Tax -12,496 -7,859 -3,299 -12,244 -7,872 -4,616 -2,232 214.30%
NP 30,414 18,342 9,869 28,088 19,798 12,570 6,473 179.74%
-
NP to SH 30,414 18,342 9,869 28,088 19,798 12,570 6,473 179.74%
-
Tax Rate 29.12% 30.00% 25.05% 30.36% 28.45% 26.86% 25.64% -
Total Cost 240,209 155,345 49,157 325,070 216,135 127,332 58,390 156.08%
-
Net Worth 310,313 300,718 294,365 288,578 278,251 276,809 246,576 16.51%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div 10,539 6,013 - 15,998 9,599 5,985 - -
Div Payout % 34.65% 32.79% - 56.96% 48.48% 47.62% - -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 310,313 300,718 294,365 288,578 278,251 276,809 246,576 16.51%
NOSH 301,128 300,688 299,060 301,860 299,969 299,285 223,206 22.02%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 11.24% 10.56% 16.72% 7.95% 8.39% 8.98% 9.98% -
ROE 9.80% 6.10% 3.35% 9.73% 7.12% 4.54% 2.63% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 89.87 57.76 19.74 116.99 78.65 46.75 29.06 111.82%
EPS 10.10 6.10 3.30 9.30 6.60 4.20 2.90 129.24%
DPS 3.50 2.00 0.00 5.30 3.20 2.00 0.00 -
NAPS 1.0305 1.0001 0.9843 0.956 0.9276 0.9249 1.1047 -4.51%
Adjusted Per Share Value based on latest NOSH - 295,535
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 51.84 33.27 11.31 67.66 45.20 26.80 12.43 158.42%
EPS 5.83 3.51 1.89 5.38 3.79 2.41 1.24 179.85%
DPS 2.02 1.15 0.00 3.06 1.84 1.15 0.00 -
NAPS 0.5945 0.5761 0.5639 0.5528 0.5331 0.5303 0.4724 16.51%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 1.64 1.51 1.21 1.22 1.45 1.84 1.69 -
P/RPS 1.82 2.61 6.13 1.04 1.84 3.94 5.82 -53.83%
P/EPS 16.24 24.75 36.67 13.11 21.97 43.81 58.28 -57.23%
EY 6.16 4.04 2.73 7.63 4.55 2.28 1.72 133.53%
DY 2.13 1.32 0.00 4.34 2.21 1.09 0.00 -
P/NAPS 1.59 1.51 1.23 1.28 1.56 1.99 1.53 2.59%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 14/12/15 29/09/15 30/06/15 26/03/15 15/12/14 17/09/14 30/06/14 -
Price 1.64 1.54 1.28 1.27 1.10 1.59 1.71 -
P/RPS 1.82 2.67 6.49 1.09 1.40 3.40 5.88 -54.14%
P/EPS 16.24 25.25 38.79 13.65 16.67 37.86 58.97 -57.57%
EY 6.16 3.96 2.58 7.33 6.00 2.64 1.70 135.36%
DY 2.13 1.30 0.00 4.17 2.91 1.26 0.00 -
P/NAPS 1.59 1.54 1.30 1.33 1.19 1.72 1.55 1.70%

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