[GKENT] QoQ TTM Result on 31-Jul-2009 [#2]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
28-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jul-2009 [#2]
Profit Trend
QoQ- 17.03%
YoY- 73.14%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
TTM Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 136,605 125,069 110,573 106,952 102,274 106,933 104,946 19.27%
PBT 26,922 26,095 22,510 17,243 14,903 14,618 11,242 79.28%
Tax -6,238 -6,229 -4,560 -4,010 -3,570 -3,410 -4,111 32.14%
NP 20,684 19,866 17,950 13,233 11,333 11,208 7,131 103.78%
-
NP to SH 20,684 19,866 17,950 13,230 11,305 11,193 7,098 104.41%
-
Tax Rate 23.17% 23.87% 20.26% 23.26% 23.95% 23.33% 36.57% -
Total Cost 115,921 105,203 92,623 93,719 90,941 95,725 97,815 12.02%
-
Net Worth 0 149,556 144,768 146,705 153,856 157,388 176,562 -
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div 9,113 9,113 7,918 7,918 7,754 7,754 4,401 62.67%
Div Payout % 44.06% 45.88% 44.11% 59.85% 68.59% 69.28% 62.01% -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 0 149,556 144,768 146,705 153,856 157,388 176,562 -
NOSH 225,230 227,393 225,111 228,300 219,888 223,499 226,333 -0.32%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 15.14% 15.88% 16.23% 12.37% 11.08% 10.48% 6.79% -
ROE 0.00% 13.28% 12.40% 9.02% 7.35% 7.11% 4.02% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 60.65 55.00 49.12 46.85 46.51 47.84 46.37 19.65%
EPS 9.18 8.74 7.97 5.80 5.14 5.01 3.14 104.86%
DPS 4.00 4.01 3.52 3.47 3.53 3.50 1.94 62.21%
NAPS 0.00 0.6577 0.6431 0.6426 0.6997 0.7042 0.7801 -
Adjusted Per Share Value based on latest NOSH - 228,300
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 26.17 23.96 21.18 20.49 19.59 20.49 20.10 19.29%
EPS 3.96 3.81 3.44 2.53 2.17 2.14 1.36 104.30%
DPS 1.75 1.75 1.52 1.52 1.49 1.49 0.84 63.33%
NAPS 0.00 0.2865 0.2773 0.2811 0.2947 0.3015 0.3382 -
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 1.49 0.88 0.87 0.73 0.63 0.50 0.38 -
P/RPS 2.46 1.60 1.77 1.56 1.35 1.05 0.82 108.42%
P/EPS 16.22 10.07 10.91 12.60 12.25 9.98 12.12 21.50%
EY 6.16 9.93 9.17 7.94 8.16 10.02 8.25 -17.74%
DY 2.68 4.55 4.04 4.75 5.60 7.00 5.12 -35.12%
P/NAPS 0.00 1.34 1.35 1.14 0.90 0.71 0.49 -
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 29/06/10 23/03/10 15/12/09 28/09/09 24/06/09 25/03/09 10/12/08 -
Price 1.38 1.04 0.88 0.70 0.70 0.54 0.36 -
P/RPS 2.28 1.89 1.79 1.49 1.50 1.13 0.78 104.83%
P/EPS 15.03 11.90 11.04 12.08 13.62 10.78 11.48 19.73%
EY 6.65 8.40 9.06 8.28 7.34 9.27 8.71 -16.50%
DY 2.90 3.85 4.00 4.95 5.04 6.48 5.40 -34.00%
P/NAPS 0.00 1.58 1.37 1.09 1.00 0.77 0.46 -

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