[GKENT] QoQ Cumulative Quarter Result on 31-Oct-2013 [#3]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
13-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Oct-2013 [#3]
Profit Trend
QoQ- 66.4%
YoY- 17.37%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Cumulative Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 139,902 64,863 506,299 239,490 167,633 84,688 276,810 -36.62%
PBT 17,186 8,705 51,135 26,745 16,302 7,928 35,576 -38.51%
Tax -4,616 -2,232 -14,927 -9,020 -5,650 -2,391 -10,018 -40.42%
NP 12,570 6,473 36,208 17,725 10,652 5,537 25,558 -37.77%
-
NP to SH 12,570 6,473 36,208 17,725 10,652 5,537 25,558 -37.77%
-
Tax Rate 26.86% 25.64% 29.19% 33.73% 34.66% 30.16% 28.16% -
Total Cost 127,332 58,390 470,091 221,765 156,981 79,151 251,252 -36.51%
-
Net Worth 276,809 246,576 185,116 230,380 235,114 230,604 232,823 12.26%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div 5,985 - 16,871 7,852 4,532 - 14,609 -44.92%
Div Payout % 47.62% - 46.60% 44.30% 42.55% - 57.16% -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 276,809 246,576 185,116 230,380 235,114 230,604 232,823 12.26%
NOSH 299,285 223,206 224,956 224,367 226,638 221,480 224,754 21.10%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 8.98% 9.98% 7.15% 7.40% 6.35% 6.54% 9.23% -
ROE 4.54% 2.63% 19.56% 7.69% 4.53% 2.40% 10.98% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 46.75 29.06 225.07 106.74 73.96 38.24 123.16 -47.66%
EPS 4.20 2.90 12.10 7.90 4.70 2.50 11.30 -48.39%
DPS 2.00 0.00 7.50 3.50 2.00 0.00 6.50 -54.52%
NAPS 0.9249 1.1047 0.8229 1.0268 1.0374 1.0412 1.0359 -7.29%
Adjusted Per Share Value based on latest NOSH - 228,161
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 26.80 12.43 96.99 45.88 32.11 16.22 53.03 -36.63%
EPS 2.41 1.24 6.94 3.40 2.04 1.06 4.90 -37.77%
DPS 1.15 0.00 3.23 1.50 0.87 0.00 2.80 -44.83%
NAPS 0.5303 0.4724 0.3546 0.4413 0.4504 0.4418 0.446 12.26%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 1.84 1.69 1.16 1.06 1.13 0.84 0.92 -
P/RPS 3.94 5.82 0.52 0.99 1.53 2.20 0.75 203.11%
P/EPS 43.81 58.28 7.21 13.42 24.04 33.60 8.09 209.33%
EY 2.28 1.72 13.88 7.45 4.16 2.98 12.36 -67.69%
DY 1.09 0.00 6.47 3.30 1.77 0.00 7.07 -71.34%
P/NAPS 1.99 1.53 1.41 1.03 1.09 0.81 0.89 71.24%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 17/09/14 30/06/14 27/03/14 13/12/13 24/09/13 25/06/13 28/03/13 -
Price 1.59 1.71 1.21 1.17 1.14 0.965 0.845 -
P/RPS 3.40 5.88 0.54 1.10 1.54 2.52 0.69 190.41%
P/EPS 37.86 58.97 7.52 14.81 24.26 38.60 7.43 196.99%
EY 2.64 1.70 13.30 6.75 4.12 2.59 13.46 -66.34%
DY 1.26 0.00 6.20 2.99 1.75 0.00 7.69 -70.15%
P/NAPS 1.72 1.55 1.47 1.14 1.10 0.93 0.82 64.08%

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