[GKENT] QoQ Quarter Result on 31-Oct-2013 [#3]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
13-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Oct-2013 [#3]
Profit Trend
QoQ- 38.28%
YoY- 54.57%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Quarter Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 75,039 64,863 266,809 71,857 82,945 84,688 122,566 -27.96%
PBT 8,481 8,705 24,390 10,443 8,374 7,928 14,593 -30.42%
Tax -2,384 -2,232 -5,907 -3,370 -3,259 -2,391 -4,137 -30.82%
NP 6,097 6,473 18,483 7,073 5,115 5,537 10,456 -30.27%
-
NP to SH 6,097 6,473 18,483 7,073 5,115 5,537 10,456 -30.27%
-
Tax Rate 28.11% 25.64% 24.22% 32.27% 38.92% 30.16% 28.35% -
Total Cost 68,942 58,390 248,326 64,784 77,830 79,151 112,110 -27.74%
-
Net Worth 281,955 246,576 225,530 234,276 230,708 230,604 231,596 14.05%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div 6,097 - 9,021 3,422 4,447 - 10,072 -28.50%
Div Payout % 100.00% - 48.81% 48.39% 86.96% - 96.33% -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 281,955 246,576 225,530 234,276 230,708 230,604 231,596 14.05%
NOSH 304,850 223,206 225,530 228,161 222,391 221,480 223,829 22.93%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 8.13% 9.98% 6.93% 9.84% 6.17% 6.54% 8.53% -
ROE 2.16% 2.63% 8.20% 3.02% 2.22% 2.40% 4.51% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 24.62 29.06 118.30 31.49 37.30 38.24 54.76 -41.39%
EPS 2.00 2.90 6.20 3.10 2.30 2.50 4.60 -42.69%
DPS 2.00 0.00 4.00 1.50 2.00 0.00 4.50 -41.84%
NAPS 0.9249 1.1047 1.00 1.0268 1.0374 1.0412 1.0347 -7.22%
Adjusted Per Share Value based on latest NOSH - 228,161
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 13.32 11.52 47.37 12.76 14.73 15.04 21.76 -27.97%
EPS 1.08 1.15 3.28 1.26 0.91 0.98 1.86 -30.46%
DPS 1.08 0.00 1.60 0.61 0.79 0.00 1.79 -28.66%
NAPS 0.5006 0.4378 0.4004 0.4159 0.4096 0.4094 0.4112 14.05%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 1.84 1.69 1.16 1.06 1.13 0.84 0.92 -
P/RPS 7.48 5.82 0.98 3.37 3.03 2.20 1.68 171.38%
P/EPS 92.00 58.28 14.15 34.19 49.13 33.60 19.69 180.27%
EY 1.09 1.72 7.06 2.92 2.04 2.98 5.08 -64.26%
DY 1.09 0.00 3.45 1.42 1.77 0.00 4.89 -63.33%
P/NAPS 1.99 1.53 1.16 1.03 1.09 0.81 0.89 71.24%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 17/09/14 30/06/14 27/03/14 13/12/13 24/09/13 25/06/13 28/03/13 -
Price 1.59 1.71 1.21 1.17 1.14 0.965 0.845 -
P/RPS 6.46 5.88 1.02 3.71 3.06 2.52 1.54 160.78%
P/EPS 79.50 58.97 14.76 37.74 49.57 38.60 18.09 169.02%
EY 1.26 1.70 6.77 2.65 2.02 2.59 5.53 -62.79%
DY 1.26 0.00 3.31 1.28 1.75 0.00 5.33 -61.86%
P/NAPS 1.72 1.55 1.21 1.14 1.10 0.93 0.82 64.08%

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