[GKENT] QoQ Cumulative Quarter Result on 31-Oct-2017 [#3]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
05-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
31-Oct-2017 [#3]
Profit Trend
QoQ- 65.37%
YoY- 22.42%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Cumulative Result
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Revenue 212,695 99,762 616,990 444,078 316,989 129,422 598,965 -49.94%
PBT 55,565 25,689 160,330 94,756 58,061 25,036 134,098 -44.50%
Tax -9,450 -4,154 -35,897 -22,207 -14,190 -6,540 -32,819 -56.49%
NP 46,115 21,535 124,433 72,549 43,871 18,496 101,279 -40.89%
-
NP to SH 46,115 21,535 124,433 72,549 43,871 18,496 101,279 -40.89%
-
Tax Rate 17.01% 16.17% 22.39% 23.44% 24.44% 26.12% 24.47% -
Total Cost 166,580 78,227 492,557 371,529 273,118 110,926 497,686 -51.88%
-
Net Worth 490,244 468,414 475,793 437,772 423,242 417,608 266,689 50.22%
Dividend
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Div 11,237 - 53,510 25,347 14,061 - 37,551 -55.35%
Div Payout % 24.37% - 43.00% 34.94% 32.05% - 37.08% -
Equity
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Net Worth 490,244 468,414 475,793 437,772 423,242 417,608 266,689 50.22%
NOSH 563,269 563,269 563,269 563,269 562,448 375,513 375,513 31.13%
Ratio Analysis
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
NP Margin 21.68% 21.59% 20.17% 16.34% 13.84% 14.29% 16.91% -
ROE 9.41% 4.60% 26.15% 16.57% 10.37% 4.43% 37.98% -
Per Share
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 37.85 17.71 109.54 78.84 56.36 34.47 159.51 -61.77%
EPS 8.20 3.80 22.10 12.90 7.80 4.90 18.00 -40.87%
DPS 2.00 0.00 9.50 4.50 2.50 0.00 10.00 -65.90%
NAPS 0.8725 0.8316 0.8447 0.7772 0.7525 1.1121 0.7102 14.75%
Adjusted Per Share Value based on latest NOSH - 563,269
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 37.76 17.71 109.54 78.84 56.28 22.98 106.34 -49.95%
EPS 8.19 3.80 22.10 12.90 7.79 3.28 17.98 -40.88%
DPS 2.00 0.00 9.50 4.50 2.50 0.00 6.67 -55.29%
NAPS 0.8704 0.8316 0.8447 0.7772 0.7514 0.7414 0.4735 50.22%
Price Multiplier on Financial Quarter End Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 -
Price 1.43 3.95 3.82 3.24 4.30 4.33 3.03 -
P/RPS 3.78 22.30 3.49 4.11 7.63 12.56 1.90 58.38%
P/EPS 17.42 103.32 17.29 25.16 55.13 87.91 11.23 34.11%
EY 5.74 0.97 5.78 3.98 1.81 1.14 8.90 -25.41%
DY 1.40 0.00 2.49 1.39 0.58 0.00 3.30 -43.62%
P/NAPS 1.64 4.75 4.52 4.17 5.71 3.89 4.27 -47.25%
Price Multiplier on Announcement Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 26/09/18 12/06/18 19/03/18 05/12/17 28/09/17 22/06/17 20/03/17 -
Price 1.37 1.54 4.33 3.39 3.05 3.94 3.23 -
P/RPS 3.62 8.70 3.95 4.30 5.41 11.43 2.03 47.20%
P/EPS 16.69 40.28 19.60 26.32 39.10 79.99 11.98 24.81%
EY 5.99 2.48 5.10 3.80 2.56 1.25 8.35 -19.91%
DY 1.46 0.00 2.19 1.33 0.82 0.00 3.10 -39.55%
P/NAPS 1.57 1.85 5.13 4.36 4.05 3.54 4.55 -50.90%

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