[GKENT] QoQ TTM Result on 31-Jan-2016 [#4]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
29-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Jan-2016 [#4]
Profit Trend
QoQ- 29.38%
YoY- 78.28%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
TTM Result
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Revenue 675,408 650,252 600,145 536,207 387,848 386,943 347,321 55.48%
PBT 104,008 91,161 77,816 70,699 55,572 49,347 44,795 74.89%
Tax -25,086 -23,909 -22,604 -20,625 -16,868 -15,487 -13,311 52.28%
NP 78,922 67,252 55,212 50,074 38,704 33,860 31,484 84.01%
-
NP to SH 78,922 67,252 55,212 50,074 38,704 33,860 31,484 84.01%
-
Tax Rate 24.12% 26.23% 29.05% 29.17% 30.35% 31.38% 29.72% -
Total Cost 596,486 583,000 544,933 486,133 349,144 353,083 315,837 52.49%
-
Net Worth 0 0 300,140 258,194 301,800 302,607 294,365 -
Dividend
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Div 29,265 26,255 21,118 21,118 16,785 15,872 15,917 49.80%
Div Payout % 37.08% 39.04% 38.25% 42.18% 43.37% 46.88% 50.56% -
Equity
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Net Worth 0 0 300,140 258,194 301,800 302,607 294,365 -
NOSH 376,857 372,963 300,140 301,136 301,800 302,607 299,060 16.58%
Ratio Analysis
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
NP Margin 11.69% 10.34% 9.20% 9.34% 9.98% 8.75% 9.06% -
ROE 0.00% 0.00% 18.40% 19.39% 12.82% 11.19% 10.70% -
Per Share
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 179.22 174.35 199.96 178.06 128.51 127.87 116.14 33.36%
EPS 20.94 18.03 18.40 16.63 12.82 11.19 10.53 57.80%
DPS 7.77 7.04 7.00 7.00 5.56 5.25 5.30 28.90%
NAPS 0.00 0.00 1.00 0.8574 1.00 1.00 0.9843 -
Adjusted Per Share Value based on latest NOSH - 301,136
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 129.39 124.57 114.97 102.72 74.30 74.13 66.54 55.47%
EPS 15.12 12.88 10.58 9.59 7.41 6.49 6.03 84.05%
DPS 5.61 5.03 4.05 4.05 3.22 3.04 3.05 49.84%
NAPS 0.00 0.00 0.575 0.4946 0.5782 0.5797 0.5639 -
Price Multiplier on Financial Quarter End Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 -
Price 2.48 2.00 1.71 1.59 1.64 1.51 1.21 -
P/RPS 1.38 1.15 0.86 0.89 1.28 1.18 1.04 20.64%
P/EPS 11.84 11.09 9.30 9.56 12.79 13.49 11.49 2.01%
EY 8.44 9.02 10.76 10.46 7.82 7.41 8.70 -1.99%
DY 3.13 3.52 4.09 4.40 3.39 3.47 4.38 -19.98%
P/NAPS 0.00 0.00 1.71 1.85 1.64 1.51 1.23 -
Price Multiplier on Announcement Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 05/12/16 27/09/16 29/06/16 29/03/16 14/12/15 29/09/15 30/06/15 -
Price 2.80 2.51 1.85 1.80 1.64 1.54 1.28 -
P/RPS 1.56 1.44 0.93 1.01 1.28 1.20 1.10 26.09%
P/EPS 13.37 13.92 10.06 10.82 12.79 13.76 12.16 6.49%
EY 7.48 7.18 9.94 9.24 7.82 7.27 8.22 -6.06%
DY 2.77 2.80 3.78 3.89 3.39 3.41 4.14 -23.40%
P/NAPS 0.00 0.00 1.85 2.10 1.64 1.54 1.30 -

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