[GKENT] QoQ Quarter Result on 30-Apr-2012 [#1]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
25-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
30-Apr-2012 [#1]
Profit Trend
QoQ- -32.74%
YoY- 54.0%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Quarter Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 122,566 57,722 56,787 39,735 48,932 31,326 41,350 105.66%
PBT 14,593 6,783 7,696 6,504 9,120 4,919 7,315 58.14%
Tax -4,137 -2,207 -1,901 -1,773 -2,086 -1,333 -1,669 82.65%
NP 10,456 4,576 5,795 4,731 7,034 3,586 5,646 50.52%
-
NP to SH 10,456 4,576 5,795 4,731 7,034 3,586 5,646 50.52%
-
Tax Rate 28.35% 32.54% 24.70% 27.26% 22.87% 27.10% 22.82% -
Total Cost 112,110 53,146 50,992 35,004 41,898 27,740 35,704 113.68%
-
Net Worth 231,596 225,276 225,235 219,856 184,631 174,750 177,148 19.46%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div 10,072 - 4,459 - 6,807 - 4,516 70.28%
Div Payout % 96.33% - 76.95% - 96.77% - 80.00% -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 231,596 225,276 225,235 219,856 184,631 174,750 177,148 19.46%
NOSH 223,829 228,800 222,961 225,285 226,903 224,124 225,840 -0.59%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 8.53% 7.93% 10.20% 11.91% 14.38% 11.45% 13.65% -
ROE 4.51% 2.03% 2.57% 2.15% 3.81% 2.05% 3.19% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 54.76 25.23 25.47 17.64 21.57 13.98 18.31 106.89%
EPS 4.60 2.00 2.60 2.10 3.10 1.60 2.50 49.87%
DPS 4.50 0.00 2.00 0.00 3.00 0.00 2.00 71.28%
NAPS 1.0347 0.9846 1.0102 0.9759 0.8137 0.7797 0.7844 20.17%
Adjusted Per Share Value based on latest NOSH - 225,285
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 23.48 11.06 10.88 7.61 9.37 6.00 7.92 105.69%
EPS 2.00 0.88 1.11 0.91 1.35 0.69 1.08 50.51%
DPS 1.93 0.00 0.85 0.00 1.30 0.00 0.87 69.68%
NAPS 0.4437 0.4316 0.4315 0.4212 0.3537 0.3348 0.3394 19.46%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 0.92 0.98 1.03 1.00 0.95 0.975 1.18 -
P/RPS 1.68 3.88 4.04 5.67 4.41 6.98 6.44 -59.00%
P/EPS 19.69 49.00 39.63 47.62 30.65 60.94 47.20 -44.02%
EY 5.08 2.04 2.52 2.10 3.26 1.64 2.12 78.59%
DY 4.89 0.00 1.94 0.00 3.16 0.00 1.69 102.40%
P/NAPS 0.89 1.00 1.02 1.02 1.17 1.25 1.50 -29.27%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 28/03/13 10/12/12 28/09/12 25/06/12 28/03/12 08/12/11 27/09/11 -
Price 0.845 0.96 1.00 1.03 0.87 1.00 1.04 -
P/RPS 1.54 3.81 3.93 5.84 4.03 7.15 5.68 -57.94%
P/EPS 18.09 48.00 38.47 49.05 28.06 62.50 41.60 -42.45%
EY 5.53 2.08 2.60 2.04 3.56 1.60 2.40 74.01%
DY 5.33 0.00 2.00 0.00 3.45 0.00 1.92 96.91%
P/NAPS 0.82 0.98 0.99 1.06 1.07 1.28 1.33 -27.45%

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