[GKENT] QoQ Quarter Result on 30-Apr-2013 [#1]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
25-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- -47.04%
YoY- 17.04%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 266,809 71,857 82,945 84,688 122,566 57,722 56,787 179.73%
PBT 24,390 10,443 8,374 7,928 14,593 6,783 7,696 115.30%
Tax -5,907 -3,370 -3,259 -2,391 -4,137 -2,207 -1,901 112.50%
NP 18,483 7,073 5,115 5,537 10,456 4,576 5,795 116.21%
-
NP to SH 18,483 7,073 5,115 5,537 10,456 4,576 5,795 116.21%
-
Tax Rate 24.22% 32.27% 38.92% 30.16% 28.35% 32.54% 24.70% -
Total Cost 248,326 64,784 77,830 79,151 112,110 53,146 50,992 186.48%
-
Net Worth 225,530 234,276 230,708 230,604 231,596 225,276 225,235 0.08%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div 9,021 3,422 4,447 - 10,072 - 4,459 59.75%
Div Payout % 48.81% 48.39% 86.96% - 96.33% - 76.95% -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 225,530 234,276 230,708 230,604 231,596 225,276 225,235 0.08%
NOSH 225,530 228,161 222,391 221,480 223,829 228,800 222,961 0.76%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 6.93% 9.84% 6.17% 6.54% 8.53% 7.93% 10.20% -
ROE 8.20% 3.02% 2.22% 2.40% 4.51% 2.03% 2.57% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 118.30 31.49 37.30 38.24 54.76 25.23 25.47 177.60%
EPS 6.20 3.10 2.30 2.50 4.60 2.00 2.60 78.20%
DPS 4.00 1.50 2.00 0.00 4.50 0.00 2.00 58.53%
NAPS 1.00 1.0268 1.0374 1.0412 1.0347 0.9846 1.0102 -0.67%
Adjusted Per Share Value based on latest NOSH - 221,480
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 51.11 13.77 15.89 16.22 23.48 11.06 10.88 179.70%
EPS 3.54 1.36 0.98 1.06 2.00 0.88 1.11 116.20%
DPS 1.73 0.66 0.85 0.00 1.93 0.00 0.85 60.39%
NAPS 0.4321 0.4488 0.442 0.4418 0.4437 0.4316 0.4315 0.09%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 1.16 1.06 1.13 0.84 0.92 0.98 1.03 -
P/RPS 0.98 3.37 3.03 2.20 1.68 3.88 4.04 -61.00%
P/EPS 14.15 34.19 49.13 33.60 19.69 49.00 39.63 -49.57%
EY 7.06 2.92 2.04 2.98 5.08 2.04 2.52 98.36%
DY 3.45 1.42 1.77 0.00 4.89 0.00 1.94 46.63%
P/NAPS 1.16 1.03 1.09 0.81 0.89 1.00 1.02 8.92%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 27/03/14 13/12/13 24/09/13 25/06/13 28/03/13 10/12/12 28/09/12 -
Price 1.21 1.17 1.14 0.965 0.845 0.96 1.00 -
P/RPS 1.02 3.71 3.06 2.52 1.54 3.81 3.93 -59.21%
P/EPS 14.76 37.74 49.57 38.60 18.09 48.00 38.47 -47.10%
EY 6.77 2.65 2.02 2.59 5.53 2.08 2.60 88.93%
DY 3.31 1.28 1.75 0.00 5.33 0.00 2.00 39.78%
P/NAPS 1.21 1.14 1.10 0.93 0.82 0.98 0.99 14.27%

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