[GKENT] QoQ Quarter Result on 31-Oct-2009 [#3]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
15-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- 33.11%
YoY- 347.57%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Quarter Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 38,916 32,475 41,250 32,474 30,406 20,939 26,754 28.46%
PBT 6,763 3,871 8,974 7,970 6,107 3,044 5,389 16.39%
Tax -1,718 -1,074 -1,731 -1,892 -1,541 -1,065 -62 821.29%
NP 5,045 2,797 7,243 6,078 4,566 1,979 5,327 -3.57%
-
NP to SH 5,045 2,797 7,243 6,078 4,566 1,979 5,327 -3.57%
-
Tax Rate 25.40% 27.74% 19.29% 23.74% 25.23% 34.99% 1.15% -
Total Cost 33,871 29,678 34,007 26,396 25,840 18,960 21,427 35.81%
-
Net Worth 0 0 149,556 144,768 146,705 153,856 157,388 -
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div 4,600 - 4,547 - 4,566 - 3,352 23.56%
Div Payout % 91.20% - 62.79% - 100.00% - 62.93% -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 0 0 149,556 144,768 146,705 153,856 157,388 -
NOSH 230,043 225,230 227,393 225,111 228,300 219,888 223,499 1.94%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 12.96% 8.61% 17.56% 18.72% 15.02% 9.45% 19.91% -
ROE 0.00% 0.00% 4.84% 4.20% 3.11% 1.29% 3.38% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 16.92 14.42 18.14 14.43 13.32 9.52 11.97 26.03%
EPS 2.20 1.20 3.20 2.70 2.00 0.90 2.40 -5.65%
DPS 2.00 0.00 2.00 0.00 2.00 0.00 1.50 21.20%
NAPS 0.00 0.00 0.6577 0.6431 0.6426 0.6997 0.7042 -
Adjusted Per Share Value based on latest NOSH - 225,111
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 7.46 6.22 7.90 6.22 5.83 4.01 5.13 28.44%
EPS 0.97 0.54 1.39 1.16 0.87 0.38 1.02 -3.30%
DPS 0.88 0.00 0.87 0.00 0.87 0.00 0.64 23.72%
NAPS 0.00 0.00 0.2865 0.2773 0.2811 0.2947 0.3015 -
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 1.39 1.49 0.88 0.87 0.73 0.63 0.50 -
P/RPS 8.22 10.33 4.85 6.03 5.48 6.62 4.18 57.15%
P/EPS 63.38 119.98 27.63 32.22 36.50 70.00 20.98 109.40%
EY 1.58 0.83 3.62 3.10 2.74 1.43 4.77 -52.22%
DY 1.44 0.00 2.27 0.00 2.74 0.00 3.00 -38.77%
P/NAPS 0.00 0.00 1.34 1.35 1.14 0.90 0.71 -
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 27/09/10 29/06/10 23/03/10 15/12/09 28/09/09 24/06/09 25/03/09 -
Price 1.29 1.38 1.04 0.88 0.70 0.70 0.54 -
P/RPS 7.63 9.57 5.73 6.10 5.26 7.35 4.51 42.11%
P/EPS 58.82 111.13 32.65 32.59 35.00 77.78 22.66 89.20%
EY 1.70 0.90 3.06 3.07 2.86 1.29 4.41 -47.12%
DY 1.55 0.00 1.92 0.00 2.86 0.00 2.78 -32.33%
P/NAPS 0.00 0.00 1.58 1.37 1.09 1.00 0.77 -

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