[GKENT] QoQ TTM Result on 31-Jul-2013 [#2]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
24-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jul-2013 [#2]
Profit Trend
QoQ- -2.58%
YoY- 21.48%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
TTM Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 486,474 506,299 362,056 347,921 321,763 276,810 203,596 79.01%
PBT 51,912 51,135 41,338 37,678 37,000 35,576 30,099 43.96%
Tax -14,768 -14,927 -13,157 -11,994 -10,636 -10,018 -7,967 51.06%
NP 37,144 36,208 28,181 25,684 26,364 25,558 22,132 41.35%
-
NP to SH 37,144 36,208 28,181 25,684 26,364 25,558 22,132 41.35%
-
Tax Rate 28.45% 29.19% 31.83% 31.83% 28.75% 28.16% 26.47% -
Total Cost 449,330 470,091 333,875 322,237 295,399 251,252 181,464 83.33%
-
Net Worth 223,206 225,530 228,161 222,391 230,604 231,596 225,276 -0.61%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div 16,891 16,891 17,942 14,520 14,531 14,531 11,266 31.09%
Div Payout % 45.48% 46.65% 63.67% 56.53% 55.12% 56.86% 50.91% -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 223,206 225,530 228,161 222,391 230,604 231,596 225,276 -0.61%
NOSH 223,206 225,530 228,161 222,391 221,480 223,829 228,800 -1.64%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 7.64% 7.15% 7.78% 7.38% 8.19% 9.23% 10.87% -
ROE 16.64% 16.05% 12.35% 11.55% 11.43% 11.04% 9.82% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 217.95 224.49 158.68 156.45 145.28 123.67 88.98 82.00%
EPS 16.64 16.05 12.35 11.55 11.90 11.42 9.67 43.74%
DPS 7.57 7.50 7.86 6.53 6.56 6.49 4.92 33.38%
NAPS 1.00 1.00 1.00 1.00 1.0412 1.0347 0.9846 1.04%
Adjusted Per Share Value based on latest NOSH - 222,391
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 93.20 96.99 69.36 66.65 61.64 53.03 39.00 79.03%
EPS 7.12 6.94 5.40 4.92 5.05 4.90 4.24 41.41%
DPS 3.24 3.24 3.44 2.78 2.78 2.78 2.16 31.13%
NAPS 0.4276 0.4321 0.4371 0.426 0.4418 0.4437 0.4316 -0.62%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 1.69 1.16 1.06 1.13 0.84 0.92 0.98 -
P/RPS 0.78 0.52 0.67 0.72 0.58 0.74 1.10 -20.53%
P/EPS 10.16 7.23 8.58 9.78 7.06 8.06 10.13 0.19%
EY 9.85 13.84 11.65 10.22 14.17 12.41 9.87 -0.13%
DY 4.48 6.47 7.42 5.78 7.81 7.06 5.02 -7.32%
P/NAPS 1.69 1.16 1.06 1.13 0.81 0.89 1.00 42.01%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/06/14 27/03/14 13/12/13 24/09/13 25/06/13 28/03/13 10/12/12 -
Price 1.71 1.21 1.17 1.14 0.965 0.845 0.96 -
P/RPS 0.78 0.54 0.74 0.73 0.66 0.68 1.08 -19.55%
P/EPS 10.28 7.54 9.47 9.87 8.11 7.40 9.92 2.41%
EY 9.73 13.27 10.56 10.13 12.34 13.51 10.08 -2.33%
DY 4.43 6.20 6.72 5.73 6.80 7.68 5.13 -9.34%
P/NAPS 1.71 1.21 1.17 1.14 0.93 0.82 0.98 45.08%

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