[GKENT] QoQ TTM Result on 31-Jan-2010 [#4]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
23-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jan-2010 [#4]
Profit Trend
QoQ- 10.67%
YoY- 77.49%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
TTM Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 158,363 145,115 136,605 125,069 110,573 106,952 102,274 33.73%
PBT 30,260 27,578 26,922 26,095 22,510 17,243 14,903 60.14%
Tax -6,967 -6,415 -6,238 -6,229 -4,560 -4,010 -3,570 55.97%
NP 23,293 21,163 20,684 19,866 17,950 13,233 11,333 61.44%
-
NP to SH 23,293 21,163 20,684 19,866 17,950 13,230 11,305 61.70%
-
Tax Rate 23.02% 23.26% 23.17% 23.87% 20.26% 23.26% 23.95% -
Total Cost 135,070 123,952 115,921 105,203 92,623 93,719 90,941 30.08%
-
Net Worth 158,494 0 0 149,556 144,768 146,705 153,856 1.99%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div 9,148 9,148 9,113 9,113 7,918 7,918 7,754 11.61%
Div Payout % 39.28% 43.23% 44.06% 45.88% 44.11% 59.85% 68.59% -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 158,494 0 0 149,556 144,768 146,705 153,856 1.99%
NOSH 224,942 230,043 225,230 227,393 225,111 228,300 219,888 1.52%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 14.71% 14.58% 15.14% 15.88% 16.23% 12.37% 11.08% -
ROE 14.70% 0.00% 0.00% 13.28% 12.40% 9.02% 7.35% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 70.40 63.08 60.65 55.00 49.12 46.85 46.51 31.73%
EPS 10.36 9.20 9.18 8.74 7.97 5.80 5.14 59.35%
DPS 4.07 3.98 4.00 4.01 3.52 3.47 3.53 9.92%
NAPS 0.7046 0.00 0.00 0.6577 0.6431 0.6426 0.6997 0.46%
Adjusted Per Share Value based on latest NOSH - 227,393
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 30.34 27.80 26.17 23.96 21.18 20.49 19.59 33.75%
EPS 4.46 4.05 3.96 3.81 3.44 2.53 2.17 61.44%
DPS 1.75 1.75 1.75 1.75 1.52 1.52 1.49 11.28%
NAPS 0.3036 0.00 0.00 0.2865 0.2773 0.2811 0.2947 1.99%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 1.24 1.39 1.49 0.88 0.87 0.73 0.63 -
P/RPS 1.76 2.20 2.46 1.60 1.77 1.56 1.35 19.28%
P/EPS 11.97 15.11 16.22 10.07 10.91 12.60 12.25 -1.52%
EY 8.35 6.62 6.16 9.93 9.17 7.94 8.16 1.54%
DY 3.28 2.86 2.68 4.55 4.04 4.75 5.60 -29.92%
P/NAPS 1.76 0.00 0.00 1.34 1.35 1.14 0.90 56.18%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 14/12/10 27/09/10 29/06/10 23/03/10 15/12/09 28/09/09 24/06/09 -
Price 1.19 1.29 1.38 1.04 0.88 0.70 0.70 -
P/RPS 1.69 2.04 2.28 1.89 1.79 1.49 1.50 8.25%
P/EPS 11.49 14.02 15.03 11.90 11.04 12.08 13.62 -10.69%
EY 8.70 7.13 6.65 8.40 9.06 8.28 7.34 11.96%
DY 3.42 3.08 2.90 3.85 4.00 4.95 5.04 -22.72%
P/NAPS 1.69 0.00 0.00 1.58 1.37 1.09 1.00 41.74%

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