[GKENT] QoQ Cumulative Quarter Result on 31-Oct-2015 [#3]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
14-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Oct-2015 [#3]
Profit Trend
QoQ- 65.82%
YoY- 53.62%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Cumulative Result
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 287,732 122,964 536,207 270,623 173,687 59,026 353,158 -12.77%
PBT 46,663 20,285 70,699 42,910 26,201 13,168 40,332 10.21%
Tax -11,143 -5,278 -20,625 -12,496 -7,859 -3,299 -12,244 -6.09%
NP 35,520 15,007 50,074 30,414 18,342 9,869 28,088 16.95%
-
NP to SH 35,520 15,007 50,074 30,414 18,342 9,869 28,088 16.95%
-
Tax Rate 23.88% 26.02% 29.17% 29.12% 30.00% 25.05% 30.36% -
Total Cost 252,212 107,957 486,133 240,209 155,345 49,157 325,070 -15.57%
-
Net Worth 342,151 333,455 258,190 310,313 300,718 294,365 288,578 12.03%
Dividend
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Div 11,216 - 21,079 10,539 6,013 - 15,998 -21.09%
Div Payout % 31.58% - 42.10% 34.65% 32.79% - 56.96% -
Equity
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 342,151 333,455 258,190 310,313 300,718 294,365 288,578 12.03%
NOSH 373,894 300,140 301,131 301,128 300,688 299,060 301,860 15.35%
Ratio Analysis
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin 12.34% 12.20% 9.34% 11.24% 10.56% 16.72% 7.95% -
ROE 10.38% 4.50% 19.39% 9.80% 6.10% 3.35% 9.73% -
Per Share
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 76.96 40.97 178.06 89.87 57.76 19.74 116.99 -24.38%
EPS 9.50 5.00 13.30 10.10 6.10 3.30 9.30 1.42%
DPS 3.00 0.00 7.00 3.50 2.00 0.00 5.30 -31.59%
NAPS 0.9151 1.111 0.8574 1.0305 1.0001 0.9843 0.956 -2.87%
Adjusted Per Share Value based on latest NOSH - 301,800
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 55.12 23.56 102.72 51.84 33.27 11.31 67.66 -12.78%
EPS 6.80 2.87 9.59 5.83 3.51 1.89 5.38 16.91%
DPS 2.15 0.00 4.04 2.02 1.15 0.00 3.06 -20.98%
NAPS 0.6555 0.6388 0.4946 0.5945 0.5761 0.5639 0.5528 12.04%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 2.00 1.71 1.59 1.64 1.51 1.21 1.22 -
P/RPS 2.60 4.17 0.89 1.82 2.61 6.13 1.04 84.30%
P/EPS 21.05 34.20 9.56 16.24 24.75 36.67 13.11 37.15%
EY 4.75 2.92 10.46 6.16 4.04 2.73 7.63 -27.11%
DY 1.50 0.00 4.40 2.13 1.32 0.00 4.34 -50.78%
P/NAPS 2.19 1.54 1.85 1.59 1.51 1.23 1.28 43.09%
Price Multiplier on Announcement Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 27/09/16 29/06/16 29/03/16 14/12/15 29/09/15 30/06/15 26/03/15 -
Price 2.51 1.85 1.80 1.64 1.54 1.28 1.27 -
P/RPS 3.26 4.52 1.01 1.82 2.67 6.49 1.09 107.72%
P/EPS 26.42 37.00 10.82 16.24 25.25 38.79 13.65 55.37%
EY 3.78 2.70 9.24 6.16 3.96 2.58 7.33 -35.71%
DY 1.20 0.00 3.89 2.13 1.30 0.00 4.17 -56.44%
P/NAPS 2.74 1.67 2.10 1.59 1.54 1.30 1.33 61.97%

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