[GKENT] QoQ Cumulative Quarter Result on 31-Jul-2015 [#2]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
29-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Jul-2015 [#2]
Profit Trend
QoQ- 85.85%
YoY- 45.92%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Cumulative Result
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 122,964 536,207 270,623 173,687 59,026 353,158 235,933 -35.26%
PBT 20,285 70,699 42,910 26,201 13,168 40,332 27,670 -18.71%
Tax -5,278 -20,625 -12,496 -7,859 -3,299 -12,244 -7,872 -23.41%
NP 15,007 50,074 30,414 18,342 9,869 28,088 19,798 -16.87%
-
NP to SH 15,007 50,074 30,414 18,342 9,869 28,088 19,798 -16.87%
-
Tax Rate 26.02% 29.17% 29.12% 30.00% 25.05% 30.36% 28.45% -
Total Cost 107,957 486,133 240,209 155,345 49,157 325,070 216,135 -37.07%
-
Net Worth 333,455 258,190 310,313 300,718 294,365 288,578 278,251 12.83%
Dividend
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Div - 21,079 10,539 6,013 - 15,998 9,599 -
Div Payout % - 42.10% 34.65% 32.79% - 56.96% 48.48% -
Equity
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 333,455 258,190 310,313 300,718 294,365 288,578 278,251 12.83%
NOSH 300,140 301,131 301,128 300,688 299,060 301,860 299,969 0.03%
Ratio Analysis
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin 12.20% 9.34% 11.24% 10.56% 16.72% 7.95% 8.39% -
ROE 4.50% 19.39% 9.80% 6.10% 3.35% 9.73% 7.12% -
Per Share
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 40.97 178.06 89.87 57.76 19.74 116.99 78.65 -35.28%
EPS 5.00 13.30 10.10 6.10 3.30 9.30 6.60 -16.91%
DPS 0.00 7.00 3.50 2.00 0.00 5.30 3.20 -
NAPS 1.111 0.8574 1.0305 1.0001 0.9843 0.956 0.9276 12.79%
Adjusted Per Share Value based on latest NOSH - 302,607
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 21.83 95.20 48.05 30.84 10.48 62.70 41.89 -35.26%
EPS 2.66 8.89 5.40 3.26 1.75 4.99 3.51 -16.89%
DPS 0.00 3.74 1.87 1.07 0.00 2.84 1.70 -
NAPS 0.592 0.4584 0.5509 0.5339 0.5226 0.5123 0.494 12.83%
Price Multiplier on Financial Quarter End Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 1.71 1.59 1.64 1.51 1.21 1.22 1.45 -
P/RPS 4.17 0.89 1.82 2.61 6.13 1.04 1.84 72.62%
P/EPS 34.20 9.56 16.24 24.75 36.67 13.11 21.97 34.35%
EY 2.92 10.46 6.16 4.04 2.73 7.63 4.55 -25.61%
DY 0.00 4.40 2.13 1.32 0.00 4.34 2.21 -
P/NAPS 1.54 1.85 1.59 1.51 1.23 1.28 1.56 -0.85%
Price Multiplier on Announcement Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/06/16 29/03/16 14/12/15 29/09/15 30/06/15 26/03/15 15/12/14 -
Price 1.85 1.80 1.64 1.54 1.28 1.27 1.10 -
P/RPS 4.52 1.01 1.82 2.67 6.49 1.09 1.40 118.60%
P/EPS 37.00 10.82 16.24 25.25 38.79 13.65 16.67 70.23%
EY 2.70 9.24 6.16 3.96 2.58 7.33 6.00 -41.30%
DY 0.00 3.89 2.13 1.30 0.00 4.17 2.91 -
P/NAPS 1.67 2.10 1.59 1.54 1.30 1.33 1.19 25.37%

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