[GKENT] QoQ TTM Result on 31-Dec-2021 [#3]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- -25.7%
YoY- 43.93%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 362,356 380,215 355,224 270,244 263,413 262,637 271,519 21.19%
PBT 49,017 43,470 44,064 31,777 42,259 56,156 55,303 -7.72%
Tax -14,210 -14,447 -12,807 -3,869 -4,700 -8,081 -10,281 24.05%
NP 34,807 29,023 31,257 27,908 37,559 48,075 45,022 -15.75%
-
NP to SH 34,807 29,023 31,257 27,908 37,559 48,075 45,022 -15.75%
-
Tax Rate 28.99% 33.23% 29.06% 12.18% 11.12% 14.39% 18.59% -
Total Cost 327,549 351,192 323,967 242,336 225,854 214,562 226,497 27.85%
-
Net Worth 543,307 537,862 538,068 528,430 529,871 530,646 524,543 2.36%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 13,053 13,060 13,060 10,461 18,348 13,121 18,411 -20.47%
Div Payout % 37.50% 45.00% 41.79% 37.49% 48.85% 27.29% 40.89% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 543,307 537,862 538,068 528,430 529,871 530,646 524,543 2.36%
NOSH 563,269 563,269 563,269 563,269 563,269 563,269 563,269 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 9.61% 7.63% 8.80% 10.33% 14.26% 18.30% 16.58% -
ROE 6.41% 5.40% 5.81% 5.28% 7.09% 9.06% 8.58% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 69.42 72.81 68.02 51.71 50.39 50.22 51.87 21.42%
EPS 6.67 5.56 5.99 5.34 7.19 9.19 8.60 -15.57%
DPS 2.50 2.50 2.50 2.00 3.50 2.50 3.50 -20.07%
NAPS 1.0409 1.03 1.0303 1.0112 1.0137 1.0147 1.0021 2.56%
Adjusted Per Share Value based on latest NOSH - 563,269
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 69.42 72.84 68.05 51.77 50.46 50.31 52.02 21.18%
EPS 6.67 5.56 5.99 5.35 7.20 9.21 8.63 -15.76%
DPS 2.50 2.50 2.50 2.00 3.52 2.51 3.53 -20.53%
NAPS 1.0408 1.0304 1.0308 1.0123 1.0151 1.0166 1.0049 2.36%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.49 0.545 0.615 0.65 0.665 0.70 0.79 -
P/RPS 0.71 0.75 0.90 1.26 1.32 1.39 1.52 -39.77%
P/EPS 7.35 9.81 10.28 12.17 9.25 7.61 9.18 -13.76%
EY 13.61 10.20 9.73 8.22 10.81 13.13 10.89 16.00%
DY 5.10 4.59 4.07 3.08 5.26 3.57 4.43 9.83%
P/NAPS 0.47 0.53 0.60 0.64 0.66 0.69 0.79 -29.24%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 23/11/22 30/08/22 31/05/22 23/02/22 23/11/21 24/08/21 21/06/21 -
Price 0.49 0.535 0.535 0.625 0.69 0.715 0.735 -
P/RPS 0.71 0.73 0.79 1.21 1.37 1.42 1.42 -36.97%
P/EPS 7.35 9.63 8.94 11.70 9.60 7.78 8.55 -9.58%
EY 13.61 10.39 11.19 8.54 10.41 12.86 11.70 10.59%
DY 5.10 4.67 4.67 3.20 5.07 3.50 4.76 4.70%
P/NAPS 0.47 0.52 0.52 0.62 0.68 0.70 0.73 -25.41%

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