[GKENT] QoQ Cumulative Quarter Result on 31-Jan-2016 [#4]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
29-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Jan-2016 [#4]
Profit Trend
QoQ- 64.64%
YoY- 78.28%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Cumulative Result
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Revenue 409,824 287,732 122,964 536,207 270,623 173,687 59,026 261.81%
PBT 76,219 46,663 20,285 70,699 42,910 26,201 13,168 220.66%
Tax -16,957 -11,143 -5,278 -20,625 -12,496 -7,859 -3,299 196.36%
NP 59,262 35,520 15,007 50,074 30,414 18,342 9,869 228.58%
-
NP to SH 59,262 35,520 15,007 50,074 30,414 18,342 9,869 228.58%
-
Tax Rate 22.25% 23.88% 26.02% 29.17% 29.12% 30.00% 25.05% -
Total Cost 350,562 252,212 107,957 486,133 240,209 155,345 49,157 268.29%
-
Net Worth 357,784 342,151 333,455 258,190 310,313 300,718 294,365 13.82%
Dividend
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Div 18,753 11,216 - 21,079 10,539 6,013 - -
Div Payout % 31.65% 31.58% - 42.10% 34.65% 32.79% - -
Equity
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Net Worth 357,784 342,151 333,455 258,190 310,313 300,718 294,365 13.82%
NOSH 375,075 373,894 300,140 301,131 301,128 300,688 299,060 16.21%
Ratio Analysis
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
NP Margin 14.46% 12.34% 12.20% 9.34% 11.24% 10.56% 16.72% -
ROE 16.56% 10.38% 4.50% 19.39% 9.80% 6.10% 3.35% -
Per Share
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 109.26 76.96 40.97 178.06 89.87 57.76 19.74 211.28%
EPS 15.80 9.50 5.00 13.30 10.10 6.10 3.30 182.72%
DPS 5.00 3.00 0.00 7.00 3.50 2.00 0.00 -
NAPS 0.9539 0.9151 1.111 0.8574 1.0305 1.0001 0.9843 -2.06%
Adjusted Per Share Value based on latest NOSH - 301,136
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 78.51 55.12 23.56 102.72 51.84 33.27 11.31 261.76%
EPS 11.35 6.80 2.87 9.59 5.83 3.51 1.89 228.59%
DPS 3.59 2.15 0.00 4.04 2.02 1.15 0.00 -
NAPS 0.6854 0.6555 0.6388 0.4946 0.5945 0.5761 0.5639 13.82%
Price Multiplier on Financial Quarter End Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 -
Price 2.48 2.00 1.71 1.59 1.64 1.51 1.21 -
P/RPS 2.27 2.60 4.17 0.89 1.82 2.61 6.13 -48.27%
P/EPS 15.70 21.05 34.20 9.56 16.24 24.75 36.67 -43.04%
EY 6.37 4.75 2.92 10.46 6.16 4.04 2.73 75.46%
DY 2.02 1.50 0.00 4.40 2.13 1.32 0.00 -
P/NAPS 2.60 2.19 1.54 1.85 1.59 1.51 1.23 64.33%
Price Multiplier on Announcement Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 05/12/16 27/09/16 29/06/16 29/03/16 14/12/15 29/09/15 30/06/15 -
Price 2.80 2.51 1.85 1.80 1.64 1.54 1.28 -
P/RPS 2.56 3.26 4.52 1.01 1.82 2.67 6.49 -46.06%
P/EPS 17.72 26.42 37.00 10.82 16.24 25.25 38.79 -40.54%
EY 5.64 3.78 2.70 9.24 6.16 3.96 2.58 68.03%
DY 1.79 1.20 0.00 3.89 2.13 1.30 0.00 -
P/NAPS 2.94 2.74 1.67 2.10 1.59 1.54 1.30 71.86%

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