[GKENT] QoQ TTM Result on 30-Apr-2019 [#1]

	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	CAGR
TTM Result
Revenue	335,812	367,917	398,553	413,765	430,748	489,157	512,696	-24.52%
YoY %	-8.73%	-7.69%	-3.68%	-3.94%	-11.94%	-4.59%	-	-
Horiz. %	65.50%	71.76%	77.74%	80.70%	84.02%	95.41%	100.00%	-
PBT	56,676	82,467	104,508	118,634	126,407	155,829	157,834	-49.38%
YoY %	-31.27%	-21.09%	-11.91%	-6.15%	-18.88%	-1.27%	-	-
Horiz. %	35.91%	52.25%	66.21%	75.16%	80.09%	98.73%	100.00%	-
Tax	-15,088	-29,400	-41,144	-41,744	-41,489	-37,276	-31,157	-38.25%
YoY %	48.68%	28.54%	1.44%	-0.61%	-11.30%	-19.64%	-	-
Horiz. %	48.43%	94.36%	132.05%	133.98%	133.16%	119.64%	100.00%	-
NP	41,588	53,067	63,364	76,890	84,918	118,553	126,677	-52.31%
YoY %	-21.63%	-16.25%	-17.59%	-9.45%	-28.37%	-6.41%	-	-
Horiz. %	32.83%	41.89%	50.02%	60.70%	67.04%	93.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	41,588	53,067	63,364	76,890	84,918	118,553	126,677	-52.31%
YoY %	-21.63%	-16.25%	-17.59%	-9.45%	-28.37%	-6.41%	-	-
Horiz. %	32.83%	41.89%	50.02%	60.70%	67.04%	93.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.62%	35.65%	39.37%	35.19%	32.82%	23.92%	19.74%	-
YoY %	-25.33%	-9.45%	11.88%	7.22%	37.21%	21.18%	-	-
Horiz. %	134.85%	180.60%	199.44%	178.27%	166.26%	121.18%	100.00%	-
Total Cost	294,224	314,850	335,189	336,875	345,830	370,604	386,019	-16.51%
YoY %	-6.55%	-6.07%	-0.50%	-2.59%	-6.68%	-3.99%	-	-
Horiz. %	76.22%	81.56%	86.83%	87.27%	89.59%	96.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	497,239	494,203	491,488	480,430	500,044	497,276	490,244	0.94%
YoY %	0.61%	0.55%	2.30%	-3.92%	0.56%	1.43%	-	-
Horiz. %	101.43%	100.81%	100.25%	98.00%	102.00%	101.43%	100.00%	-

	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	CAGR
Dividend
Div	13,463	32,914	35,954	39,112	39,112	47,825	50,666	-58.56%
YoY %	-59.10%	-8.46%	-8.07%	0.00%	-18.22%	-5.61%	-	-
Horiz. %	26.57%	64.96%	70.96%	77.20%	77.20%	94.39%	100.00%	-
Div Payout %	32.37%	62.02%	56.74%	50.87%	46.06%	40.34%	40.00%	-
YoY %	-47.81%	9.31%	11.54%	10.44%	14.18%	0.85%	-	-
Horiz. %	80.92%	155.05%	141.85%	127.17%	115.15%	100.85%	100.00%	-

	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	CAGR
Equity
Net Worth	497,239	494,203	491,488	480,430	500,044	497,276	490,244	0.94%
YoY %	0.61%	0.55%	2.30%	-3.92%	0.56%	1.43%	-	-
Horiz. %	101.43%	100.81%	100.25%	98.00%	102.00%	101.43%	100.00%	-
NOSH	563,269	563,269	563,269	563,269	563,269	563,269	563,269	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	CAGR
Ratio Analysis
NP Margin	12.38%	14.42%	15.90%	18.58%	19.71%	24.24%	24.71%	-
YoY %	-14.15%	-9.31%	-14.42%	-5.73%	-18.69%	-1.90%	-	-
Horiz. %	50.10%	58.36%	64.35%	75.19%	79.77%	98.10%	100.00%	-
ROE	8.36%	10.74%	12.89%	16.00%	16.98%	23.84%	25.84%	-
YoY %	-22.16%	-16.68%	-19.44%	-5.77%	-28.78%	-7.74%	-	-
Horiz. %	32.35%	41.56%	49.88%	61.92%	65.71%	92.26%	100.00%	-

	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	CAGR
Per Share
RPS	62.51	68.33	74.00	76.81	77.51	87.09	91.25	-22.23%
YoY %	-8.52%	-7.66%	-3.66%	-0.90%	-11.00%	-4.56%	-	-
Horiz. %	68.50%	74.88%	81.10%	84.18%	84.94%	95.44%	100.00%	-
EPS	7.74	9.86	11.76	14.27	15.28	21.11	22.55	-50.88%
YoY %	-21.50%	-16.16%	-17.59%	-6.61%	-27.62%	-6.39%	-	-
Horiz. %	34.32%	43.73%	52.15%	63.28%	67.76%	93.61%	100.00%	-
DPS	2.50	6.11	6.68	7.26	7.00	8.50	9.00	-57.32%
YoY %	-59.08%	-8.53%	-7.99%	3.71%	-17.65%	-5.56%	-	-
Horiz. %	27.78%	67.89%	74.22%	80.67%	77.78%	94.44%	100.00%	-
NAPS	0.9256	0.9178	0.9125	0.8918	0.8998	0.8854	0.8725	4.00%
YoY %	0.85%	0.58%	2.32%	-0.89%	1.63%	1.48%	-	-
Horiz. %	106.09%	105.19%	104.58%	102.21%	103.13%	101.48%	100.00%	-

	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	CAGR
Adjusted Per Share Value based on latest NOSH - 563,269
RPS	59.62	65.32	70.76	73.46	76.47	86.84	91.02	-24.51%
YoY %	-8.73%	-7.69%	-3.68%	-3.94%	-11.94%	-4.59%	-	-
Horiz. %	65.50%	71.76%	77.74%	80.71%	84.01%	95.41%	100.00%	-
EPS	7.38	9.42	11.25	13.65	15.08	21.05	22.49	-52.32%
YoY %	-21.66%	-16.27%	-17.58%	-9.48%	-28.36%	-6.40%	-	-
Horiz. %	32.81%	41.89%	50.02%	60.69%	67.05%	93.60%	100.00%	-
DPS	2.39	5.84	6.38	6.94	6.94	8.49	9.00	-58.58%
YoY %	-59.08%	-8.46%	-8.07%	0.00%	-18.26%	-5.67%	-	-
Horiz. %	26.56%	64.89%	70.89%	77.11%	77.11%	94.33%	100.00%	-
NAPS	0.8828	0.8774	0.8726	0.8529	0.8878	0.8828	0.8704	0.94%
YoY %	0.62%	0.55%	2.31%	-3.93%	0.57%	1.42%	-	-
Horiz. %	101.42%	100.80%	100.25%	97.99%	102.00%	101.42%	100.00%	-

	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	-
Price	0.87	1.03	1.16	1.26	1.08	1.09	1.43	-
P/RPS	1.39	1.51	1.57	1.64	1.39	1.25	1.57	-7.77%
YoY %	-7.95%	-3.82%	-4.27%	17.99%	11.20%	-20.38%	-	-
Horiz. %	88.54%	96.18%	100.00%	104.46%	88.54%	79.62%	100.00%	-
P/EPS	11.24	10.45	9.86	8.83	7.07	5.16	6.34	46.32%
YoY %	7.56%	5.98%	11.66%	24.89%	37.02%	-18.61%	-	-
Horiz. %	177.29%	164.83%	155.52%	139.27%	111.51%	81.39%	100.00%	-
EY	8.90	9.57	10.14	11.33	14.15	19.37	15.77	-31.63%
YoY %	-7.00%	-5.62%	-10.50%	-19.93%	-26.95%	22.83%	-	-
Horiz. %	56.44%	60.68%	64.30%	71.85%	89.73%	122.83%	100.00%	-
DY	2.87	5.93	5.75	5.76	6.48	7.80	6.29	-40.64%
YoY %	-51.60%	3.13%	-0.17%	-11.11%	-16.92%	24.01%	-	-
Horiz. %	45.63%	94.28%	91.41%	91.57%	103.02%	124.01%	100.00%	-
P/NAPS	0.94	1.12	1.27	1.41	1.20	1.23	1.64	-30.92%
YoY %	-16.07%	-11.81%	-9.93%	17.50%	-2.44%	-25.00%	-	-
Horiz. %	57.32%	68.29%	77.44%	85.98%	73.17%	75.00%	100.00%	-

	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	CAGR
Price Multiplier on Announcement Date
Date	30/04/20	18/12/19	24/09/19	25/06/19	25/03/19	19/12/18	26/09/18	-
Price	0.685	0.96	1.04	1.11	1.09	0.83	1.37	-
P/RPS	1.10	1.41	1.41	1.45	1.41	0.95	1.50	-18.63%
YoY %	-21.99%	0.00%	-2.76%	2.84%	48.42%	-36.67%	-	-
Horiz. %	73.33%	94.00%	94.00%	96.67%	94.00%	63.33%	100.00%	-
P/EPS	8.85	9.74	8.84	7.78	7.13	3.93	6.08	28.35%
YoY %	-9.14%	10.18%	13.62%	9.12%	81.42%	-35.36%	-	-
Horiz. %	145.56%	160.20%	145.39%	127.96%	117.27%	64.64%	100.00%	-
EY	11.30	10.27	11.31	12.86	14.02	25.43	16.46	-22.12%
YoY %	10.03%	-9.20%	-12.05%	-8.27%	-44.87%	54.50%	-	-
Horiz. %	68.65%	62.39%	68.71%	78.13%	85.18%	154.50%	100.00%	-
DY	3.65	6.37	6.42	6.54	6.42	10.24	6.57	-32.34%
YoY %	-42.70%	-0.78%	-1.83%	1.87%	-37.30%	55.86%	-	-
Horiz. %	55.56%	96.96%	97.72%	99.54%	97.72%	155.86%	100.00%	-
P/NAPS	0.74	1.05	1.14	1.24	1.21	0.94	1.57	-39.35%
YoY %	-29.52%	-7.89%	-8.06%	2.48%	28.72%	-40.13%	-	-
Horiz. %	47.13%	66.88%	72.61%	78.98%	77.07%	59.87%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 26 June 2024

MQ Trader

MQ Trading Signals

2024-06-26 15:00:00

EMA 5

Hourly

BUY

2024-06-26 15:00:00

EMA 5

30 Mins

BUY

2024-06-26 14:45:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-06-26 14:30:00

EMA 5

10 Mins

BUY

2024-06-26 14:30:00

EMA 5

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

642

DNEX

DAGANG NEXCHANGE BERHAD

619

PTRANS

PERAK TRANSIT BERHAD

618

NOTION

NOTION VTEC BHD

607

HLIND

HONG LEONG INDUSTRIES BHD

595

MPI

MALAYSIAN PACIFIC INDUSTRIES

563

SNS

SNS NETWORK TECHNOLOGY BERHAD

432

GENTING

GENTING BHD

404

PBBANK

PUBLIC BANK BHD

403

Daily Stocks

HSI-HUZ

0.19

-0.005

307,055,600

HSI-HU8

0.075

0.00

266,131,800

INGENIEU

0.065

0.00

227,839,300

HSI-CXV

0.145

0.00

220,229,100

HSI-CXF

0.11

-0.01

153,498,200

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.07

+0.005

100,165,600

JCY

0.735

+0.04

82,385,300

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

-0.02

65,950,700

More active Stocks

CHGP

2.61

+0.32

750,300

MPI

38.86

+0.26

144,600

VSTECS

4.20

+0.20

2,671,800

HLFG

17.40

+0.20

215,600

PANAMY

20.18

+0.18

12,100

GREATEC

5.15

+0.16

816,000

MBMR

5.35

+0.15

860,900

ECOWLD-C26

0.16

+0.15

22,100

YTLPOWR

4.81

+0.14

21,233,800

PIE

6.32

+0.14

232,800

More gainer Stocks

NESTLE

121.50

-1.00

82,300

KLK

20.68

-0.30

1,367,300

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

67,000

DLADY

35.80

-0.22

17,800

ORIENT

6.97

-0.18

1,220,900

KESM

7.02

-0.16

179,800

PMETAL-C1G

0.10

-0.15

2,050,000

AIRPORT

9.60

-0.12

3,136,600

KUAISHO-C17

0.08

-0.12

58,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More