[GKENT] QoQ TTM Result on 31-Jan-2017 [#4]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
20-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
31-Jan-2017 [#4]
Profit Trend
QoQ- 28.33%
YoY- 102.26%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
TTM Result
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Revenue 633,219 628,222 605,423 598,965 675,408 650,252 600,145 3.63%
PBT 152,780 145,641 138,994 134,098 104,008 91,161 77,816 56.60%
Tax -38,083 -35,880 -34,095 -32,819 -25,086 -23,909 -22,604 41.45%
NP 114,697 109,761 104,899 101,279 78,922 67,252 55,212 62.59%
-
NP to SH 114,697 109,761 104,899 101,279 78,922 67,252 55,212 62.59%
-
Tax Rate 24.93% 24.64% 24.53% 24.47% 24.12% 26.23% 29.05% -
Total Cost 518,522 518,461 500,524 497,686 596,486 583,000 544,933 -3.24%
-
Net Worth 437,772 424,326 417,608 266,689 0 0 300,140 28.52%
Dividend
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Div 44,138 40,410 37,501 37,501 29,265 26,255 21,118 63.25%
Div Payout % 38.48% 36.82% 35.75% 37.03% 37.08% 39.04% 38.25% -
Equity
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Net Worth 437,772 424,326 417,608 266,689 0 0 300,140 28.52%
NOSH 563,269 563,888 375,513 375,513 376,857 372,963 300,140 51.97%
Ratio Analysis
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
NP Margin 18.11% 17.47% 17.33% 16.91% 11.69% 10.34% 9.20% -
ROE 26.20% 25.87% 25.12% 37.98% 0.00% 0.00% 18.40% -
Per Share
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 112.42 111.41 161.23 159.51 179.22 174.35 199.96 -31.80%
EPS 20.36 19.47 27.93 26.97 20.94 18.03 18.40 6.96%
DPS 7.84 7.17 10.00 9.99 7.77 7.04 7.00 7.82%
NAPS 0.7772 0.7525 1.1121 0.7102 0.00 0.00 1.00 -15.42%
Adjusted Per Share Value based on latest NOSH - 375,513
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 121.31 120.35 115.98 114.75 129.39 124.57 114.97 3.63%
EPS 21.97 21.03 20.10 19.40 15.12 12.88 10.58 62.54%
DPS 8.46 7.74 7.18 7.18 5.61 5.03 4.05 63.19%
NAPS 0.8387 0.8129 0.80 0.5109 0.00 0.00 0.575 28.52%
Price Multiplier on Financial Quarter End Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 -
Price 3.24 4.30 4.33 3.03 2.48 2.00 1.71 -
P/RPS 2.88 3.86 2.69 1.90 1.38 1.15 0.86 123.34%
P/EPS 15.91 22.09 15.50 11.23 11.84 11.09 9.30 42.90%
EY 6.28 4.53 6.45 8.90 8.44 9.02 10.76 -30.09%
DY 2.42 1.67 2.31 3.30 3.13 3.52 4.09 -29.45%
P/NAPS 4.17 5.71 3.89 4.27 0.00 0.00 1.71 80.87%
Price Multiplier on Announcement Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 05/12/17 28/09/17 22/06/17 20/03/17 05/12/16 27/09/16 29/06/16 -
Price 3.39 3.05 3.94 3.23 2.80 2.51 1.85 -
P/RPS 3.02 2.74 2.44 2.03 1.56 1.44 0.93 118.81%
P/EPS 16.65 15.67 14.10 11.98 13.37 13.92 10.06 39.79%
EY 6.01 6.38 7.09 8.35 7.48 7.18 9.94 -28.43%
DY 2.31 2.35 2.54 3.09 2.77 2.80 3.78 -27.92%
P/NAPS 4.36 4.05 3.54 4.55 0.00 0.00 1.85 76.82%

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