[GKENT] QoQ Quarter Result on 31-Oct-2012 [#3]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
10-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- -21.04%
YoY- 27.61%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Quarter Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 82,945 84,688 122,566 57,722 56,787 39,735 48,932 42.21%
PBT 8,374 7,928 14,593 6,783 7,696 6,504 9,120 -5.53%
Tax -3,259 -2,391 -4,137 -2,207 -1,901 -1,773 -2,086 34.67%
NP 5,115 5,537 10,456 4,576 5,795 4,731 7,034 -19.15%
-
NP to SH 5,115 5,537 10,456 4,576 5,795 4,731 7,034 -19.15%
-
Tax Rate 38.92% 30.16% 28.35% 32.54% 24.70% 27.26% 22.87% -
Total Cost 77,830 79,151 112,110 53,146 50,992 35,004 41,898 51.17%
-
Net Worth 230,708 230,604 231,596 225,276 225,235 219,856 184,631 16.02%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div 4,447 - 10,072 - 4,459 - 6,807 -24.72%
Div Payout % 86.96% - 96.33% - 76.95% - 96.77% -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 230,708 230,604 231,596 225,276 225,235 219,856 184,631 16.02%
NOSH 222,391 221,480 223,829 228,800 222,961 225,285 226,903 -1.33%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 6.17% 6.54% 8.53% 7.93% 10.20% 11.91% 14.38% -
ROE 2.22% 2.40% 4.51% 2.03% 2.57% 2.15% 3.81% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 37.30 38.24 54.76 25.23 25.47 17.64 21.57 44.11%
EPS 2.30 2.50 4.60 2.00 2.60 2.10 3.10 -18.05%
DPS 2.00 0.00 4.50 0.00 2.00 0.00 3.00 -23.70%
NAPS 1.0374 1.0412 1.0347 0.9846 1.0102 0.9759 0.8137 17.59%
Adjusted Per Share Value based on latest NOSH - 228,800
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 15.89 16.22 23.48 11.06 10.88 7.61 9.37 42.25%
EPS 0.98 1.06 2.00 0.88 1.11 0.91 1.35 -19.24%
DPS 0.85 0.00 1.93 0.00 0.85 0.00 1.30 -24.68%
NAPS 0.442 0.4418 0.4437 0.4316 0.4315 0.4212 0.3537 16.03%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 1.13 0.84 0.92 0.98 1.03 1.00 0.95 -
P/RPS 3.03 2.20 1.68 3.88 4.04 5.67 4.41 -22.15%
P/EPS 49.13 33.60 19.69 49.00 39.63 47.62 30.65 37.00%
EY 2.04 2.98 5.08 2.04 2.52 2.10 3.26 -26.86%
DY 1.77 0.00 4.89 0.00 1.94 0.00 3.16 -32.07%
P/NAPS 1.09 0.81 0.89 1.00 1.02 1.02 1.17 -4.61%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 24/09/13 25/06/13 28/03/13 10/12/12 28/09/12 25/06/12 28/03/12 -
Price 1.14 0.965 0.845 0.96 1.00 1.03 0.87 -
P/RPS 3.06 2.52 1.54 3.81 3.93 5.84 4.03 -16.78%
P/EPS 49.57 38.60 18.09 48.00 38.47 49.05 28.06 46.18%
EY 2.02 2.59 5.53 2.08 2.60 2.04 3.56 -31.48%
DY 1.75 0.00 5.33 0.00 2.00 0.00 3.45 -36.42%
P/NAPS 1.10 0.93 0.82 0.98 0.99 1.06 1.07 1.86%

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