[GKENT] QoQ TTM Result on 30-Apr-2018 [#1]

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
TTM Result
Revenue	430,748	489,157	512,696	587,330	616,990	633,219	628,222	-22.18%
YoY %	-11.94%	-4.59%	-12.71%	-4.81%	-2.56%	0.80%	-	-
Horiz. %	68.57%	77.86%	81.61%	93.49%	98.21%	100.80%	100.00%	-
PBT	126,407	155,829	157,834	160,983	160,330	152,780	145,641	-8.98%
YoY %	-18.88%	-1.27%	-1.96%	0.41%	4.94%	4.90%	-	-
Horiz. %	86.79%	107.00%	108.37%	110.53%	110.09%	104.90%	100.00%	-
Tax	-41,489	-37,276	-31,157	-33,511	-35,897	-38,083	-35,880	10.13%
YoY %	-11.30%	-19.64%	7.02%	6.65%	5.74%	-6.14%	-	-
Horiz. %	115.63%	103.89%	86.84%	93.40%	100.05%	106.14%	100.00%	-
NP	84,918	118,553	126,677	127,472	124,433	114,697	109,761	-15.68%
YoY %	-28.37%	-6.41%	-0.62%	2.44%	8.49%	4.50%	-	-
Horiz. %	77.37%	108.01%	115.41%	116.14%	113.37%	104.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	84,918	118,553	126,677	127,472	124,433	114,697	109,761	-15.68%
YoY %	-28.37%	-6.41%	-0.62%	2.44%	8.49%	4.50%	-	-
Horiz. %	77.37%	108.01%	115.41%	116.14%	113.37%	104.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.82%	23.92%	19.74%	20.82%	22.39%	24.93%	24.64%	-
YoY %	37.21%	21.18%	-5.19%	-7.01%	-10.19%	1.18%	-	-
Horiz. %	133.20%	97.08%	80.11%	84.50%	90.87%	101.18%	100.00%	-
Total Cost	345,830	370,604	386,019	459,858	492,557	518,522	518,461	-23.60%
YoY %	-6.68%	-3.99%	-16.06%	-6.64%	-5.01%	0.01%	-	-
Horiz. %	66.70%	71.48%	74.45%	88.70%	95.00%	100.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	500,044	497,276	490,244	468,414	475,793	437,772	424,326	11.53%
YoY %	0.56%	1.43%	4.66%	-1.55%	8.69%	3.17%	-	-
Horiz. %	117.84%	117.19%	115.53%	110.39%	112.13%	103.17%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Dividend
Div	39,112	47,825	50,666	53,526	53,526	44,138	40,410	-2.14%
YoY %	-18.22%	-5.61%	-5.34%	0.00%	21.27%	9.23%	-	-
Horiz. %	96.79%	118.35%	125.38%	132.46%	132.46%	109.23%	100.00%	-
Div Payout %	46.06%	40.34%	40.00%	41.99%	43.02%	38.48%	36.82%	-
YoY %	14.18%	0.85%	-4.74%	-2.39%	11.80%	4.51%	-	-
Horiz. %	125.10%	109.56%	108.64%	114.04%	116.84%	104.51%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Equity
Net Worth	500,044	497,276	490,244	468,414	475,793	437,772	424,326	11.53%
YoY %	0.56%	1.43%	4.66%	-1.55%	8.69%	3.17%	-	-
Horiz. %	117.84%	117.19%	115.53%	110.39%	112.13%	103.17%	100.00%	-
NOSH	563,269	563,269	563,269	563,269	563,269	563,269	563,888	-0.07%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-0.11%	-	-
Horiz. %	99.89%	99.89%	99.89%	99.89%	99.89%	99.89%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Ratio Analysis
NP Margin	19.71%	24.24%	24.71%	21.70%	20.17%	18.11%	17.47%	-
YoY %	-18.69%	-1.90%	13.87%	7.59%	11.37%	3.66%	-	-
Horiz. %	112.82%	138.75%	141.44%	124.21%	115.46%	103.66%	100.00%	-
ROE	16.98%	23.84%	25.84%	27.21%	26.15%	26.20%	25.87%	-
YoY %	-28.78%	-7.74%	-5.03%	4.05%	-0.19%	1.28%	-	-
Horiz. %	65.64%	92.15%	99.88%	105.18%	101.08%	101.28%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Per Share
RPS	77.51	87.09	91.25	104.27	109.54	112.42	111.41	-21.43%
YoY %	-11.00%	-4.56%	-12.49%	-4.81%	-2.56%	0.91%	-	-
Horiz. %	69.57%	78.17%	81.90%	93.59%	98.32%	100.91%	100.00%	-
EPS	15.28	21.11	22.55	22.63	22.09	20.36	19.47	-14.88%
YoY %	-27.62%	-6.39%	-0.35%	2.44%	8.50%	4.57%	-	-
Horiz. %	78.48%	108.42%	115.82%	116.23%	113.46%	104.57%	100.00%	-
DPS	7.00	8.50	9.00	9.50	9.50	7.84	7.17	-1.58%
YoY %	-17.65%	-5.56%	-5.26%	0.00%	21.17%	9.34%	-	-
Horiz. %	97.63%	118.55%	125.52%	132.50%	132.50%	109.34%	100.00%	-
NAPS	0.8998	0.8854	0.8725	0.8316	0.8447	0.7772	0.7525	12.62%
YoY %	1.63%	1.48%	4.92%	-1.55%	8.69%	3.28%	-	-
Horiz. %	119.57%	117.66%	115.95%	110.51%	112.25%	103.28%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Adjusted Per Share Value based on latest NOSH - 563,269
RPS	82.52	93.71	98.22	112.52	118.20	121.31	120.35	-22.18%
YoY %	-11.94%	-4.59%	-12.71%	-4.81%	-2.56%	0.80%	-	-
Horiz. %	68.57%	77.86%	81.61%	93.49%	98.21%	100.80%	100.00%	-
EPS	16.27	22.71	24.27	24.42	23.84	21.97	21.03	-15.68%
YoY %	-28.36%	-6.43%	-0.61%	2.43%	8.51%	4.47%	-	-
Horiz. %	77.37%	107.99%	115.41%	116.12%	113.36%	104.47%	100.00%	-
DPS	7.49	9.16	9.71	10.25	10.25	8.46	7.74	-2.15%
YoY %	-18.23%	-5.66%	-5.27%	0.00%	21.16%	9.30%	-	-
Horiz. %	96.77%	118.35%	125.45%	132.43%	132.43%	109.30%	100.00%	-
NAPS	0.958	0.9527	0.9392	0.8974	0.9115	0.8387	0.8129	11.53%
YoY %	0.56%	1.44%	4.66%	-1.55%	8.68%	3.17%	-	-
Horiz. %	117.85%	117.20%	115.54%	110.39%	112.13%	103.17%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/19	31/10/18	31/07/18	30/04/18	30/01/18	31/10/17	31/07/17	-
Price	1.08	1.09	1.43	3.95	3.82	3.24	4.30	-
P/RPS	1.39	1.25	1.57	3.79	3.49	2.88	3.86	-49.29%
YoY %	11.20%	-20.38%	-58.58%	8.60%	21.18%	-25.39%	-	-
Horiz. %	36.01%	32.38%	40.67%	98.19%	90.41%	74.61%	100.00%	-
P/EPS	7.07	5.16	6.34	17.45	17.29	15.91	22.09	-53.11%
YoY %	37.02%	-18.61%	-63.67%	0.93%	8.67%	-27.98%	-	-
Horiz. %	32.01%	23.36%	28.70%	79.00%	78.27%	72.02%	100.00%	-
EY	14.15	19.37	15.77	5.73	5.78	6.28	4.53	113.24%
YoY %	-26.95%	22.83%	175.22%	-0.87%	-7.96%	38.63%	-	-
Horiz. %	312.36%	427.59%	348.12%	126.49%	127.59%	138.63%	100.00%	-
DY	6.48	7.80	6.29	2.41	2.49	2.42	1.67	146.32%
YoY %	-16.92%	24.01%	161.00%	-3.21%	2.89%	44.91%	-	-
Horiz. %	388.02%	467.07%	376.65%	144.31%	149.10%	144.91%	100.00%	-
P/NAPS	1.20	1.23	1.64	4.75	4.52	4.17	5.71	-64.55%
YoY %	-2.44%	-25.00%	-65.47%	5.09%	8.39%	-26.97%	-	-
Horiz. %	21.02%	21.54%	28.72%	83.19%	79.16%	73.03%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Price Multiplier on Announcement Date
Date	25/03/19	19/12/18	26/09/18	12/06/18	19/03/18	05/12/17	28/09/17	-
Price	1.09	0.83	1.37	1.54	4.33	3.39	3.05	-
P/RPS	1.41	0.95	1.50	1.48	3.95	3.02	2.74	-35.70%
YoY %	48.42%	-36.67%	1.35%	-62.53%	30.79%	10.22%	-	-
Horiz. %	51.46%	34.67%	54.74%	54.01%	144.16%	110.22%	100.00%	-
P/EPS	7.13	3.93	6.08	6.80	19.60	16.65	15.67	-40.75%
YoY %	81.42%	-35.36%	-10.59%	-65.31%	17.72%	6.25%	-	-
Horiz. %	45.50%	25.08%	38.80%	43.40%	125.08%	106.25%	100.00%	-
EY	14.02	25.43	16.46	14.70	5.10	6.01	6.38	68.78%
YoY %	-44.87%	54.50%	11.97%	188.24%	-15.14%	-5.80%	-	-
Horiz. %	219.75%	398.59%	257.99%	230.41%	79.94%	94.20%	100.00%	-
DY	6.42	10.24	6.57	6.17	2.19	2.31	2.35	95.06%
YoY %	-37.30%	55.86%	6.48%	181.74%	-5.19%	-1.70%	-	-
Horiz. %	273.19%	435.74%	279.57%	262.55%	93.19%	98.30%	100.00%	-
P/NAPS	1.21	0.94	1.57	1.85	5.13	4.36	4.05	-55.21%
YoY %	28.72%	-40.13%	-15.14%	-63.94%	17.66%	7.65%	-	-
Horiz. %	29.88%	23.21%	38.77%	45.68%	126.67%	107.65%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos