[GKENT] QoQ Quarter Result on 31-Jan-2014 [#4]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
27-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jan-2014 [#4]
Profit Trend
QoQ- 161.32%
YoY- 76.77%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Quarter Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 96,031 75,039 64,863 266,809 71,857 82,945 84,688 8.71%
PBT 10,484 8,481 8,705 24,390 10,443 8,374 7,928 20.41%
Tax -3,256 -2,384 -2,232 -5,907 -3,370 -3,259 -2,391 22.78%
NP 7,228 6,097 6,473 18,483 7,073 5,115 5,537 19.38%
-
NP to SH 7,228 6,097 6,473 18,483 7,073 5,115 5,537 19.38%
-
Tax Rate 31.06% 28.11% 25.64% 24.22% 32.27% 38.92% 30.16% -
Total Cost 88,803 68,942 58,390 248,326 64,784 77,830 79,151 7.95%
-
Net Worth 279,362 281,955 246,576 225,530 234,276 230,708 230,604 13.60%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div 3,613 6,097 - 9,021 3,422 4,447 - -
Div Payout % 50.00% 100.00% - 48.81% 48.39% 86.96% - -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 279,362 281,955 246,576 225,530 234,276 230,708 230,604 13.60%
NOSH 301,166 304,850 223,206 225,530 228,161 222,391 221,480 22.66%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 7.53% 8.13% 9.98% 6.93% 9.84% 6.17% 6.54% -
ROE 2.59% 2.16% 2.63% 8.20% 3.02% 2.22% 2.40% -
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 31.89 24.62 29.06 118.30 31.49 37.30 38.24 -11.37%
EPS 2.40 2.00 2.90 6.20 3.10 2.30 2.50 -2.67%
DPS 1.20 2.00 0.00 4.00 1.50 2.00 0.00 -
NAPS 0.9276 0.9249 1.1047 1.00 1.0268 1.0374 1.0412 -7.39%
Adjusted Per Share Value based on latest NOSH - 225,530
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 18.40 14.38 12.43 51.11 13.77 15.89 16.22 8.74%
EPS 1.38 1.17 1.24 3.54 1.36 0.98 1.06 19.17%
DPS 0.69 1.17 0.00 1.73 0.66 0.85 0.00 -
NAPS 0.5352 0.5402 0.4724 0.4321 0.4488 0.442 0.4418 13.59%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 1.45 1.84 1.69 1.16 1.06 1.13 0.84 -
P/RPS 4.55 7.48 5.82 0.98 3.37 3.03 2.20 62.11%
P/EPS 60.42 92.00 58.28 14.15 34.19 49.13 33.60 47.71%
EY 1.66 1.09 1.72 7.06 2.92 2.04 2.98 -32.22%
DY 0.83 1.09 0.00 3.45 1.42 1.77 0.00 -
P/NAPS 1.56 1.99 1.53 1.16 1.03 1.09 0.81 54.61%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 15/12/14 17/09/14 30/06/14 27/03/14 13/12/13 24/09/13 25/06/13 -
Price 1.10 1.59 1.71 1.21 1.17 1.14 0.965 -
P/RPS 3.45 6.46 5.88 1.02 3.71 3.06 2.52 23.22%
P/EPS 45.83 79.50 58.97 14.76 37.74 49.57 38.60 12.09%
EY 2.18 1.26 1.70 6.77 2.65 2.02 2.59 -10.82%
DY 1.09 1.26 0.00 3.31 1.28 1.75 0.00 -
P/NAPS 1.19 1.72 1.55 1.21 1.14 1.10 0.93 17.80%

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