[GKENT] QoQ TTM Result on 31-Mar-2021 [#4]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
21-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- 20.35%
YoY- 60.4%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/01/21 31/12/20 31/10/20 CAGR
Revenue 270,244 263,413 262,637 271,519 276,211 149,071 270,779 -0.16%
PBT 31,777 42,259 56,156 55,303 48,712 27,723 42,098 -21.41%
Tax -3,869 -4,700 -8,081 -10,281 -11,302 -8,333 -12,212 -62.64%
NP 27,908 37,559 48,075 45,022 37,410 19,390 29,886 -5.69%
-
NP to SH 27,908 37,559 48,075 45,022 37,410 19,390 29,886 -5.69%
-
Tax Rate 12.18% 11.12% 14.39% 18.59% 23.20% 30.06% 29.01% -
Total Cost 242,336 225,854 214,562 226,497 238,801 129,681 240,893 0.51%
-
Net Worth 528,430 529,871 530,646 524,543 522,763 0 507,948 3.44%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/01/21 31/12/20 31/10/20 CAGR
Div 10,461 18,348 13,121 18,411 13,176 5,289 5,289 79.38%
Div Payout % 37.49% 48.85% 27.29% 40.89% 35.22% 27.28% 17.70% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/01/21 31/12/20 31/10/20 CAGR
Net Worth 528,430 529,871 530,646 524,543 522,763 0 507,948 3.44%
NOSH 563,269 563,269 563,269 563,269 563,269 527,191 563,269 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/01/21 31/12/20 31/10/20 CAGR
NP Margin 10.33% 14.26% 18.30% 16.58% 13.54% 13.01% 11.04% -
ROE 5.28% 7.09% 9.06% 8.58% 7.16% 0.00% 5.88% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/01/21 31/12/20 31/10/20 CAGR
RPS 51.71 50.39 50.22 51.87 52.53 28.28 51.36 0.58%
EPS 5.34 7.19 9.19 8.60 7.11 3.68 5.67 -5.00%
DPS 2.00 3.50 2.50 3.50 2.50 1.00 1.00 81.10%
NAPS 1.0112 1.0137 1.0147 1.0021 0.9942 0.00 0.9635 4.22%
Adjusted Per Share Value based on latest NOSH - 563,269
31/12/21 30/09/21 30/06/21 31/03/21 31/01/21 31/12/20 31/10/20 CAGR
RPS 51.77 50.46 50.31 52.02 52.91 28.56 51.87 -0.16%
EPS 5.35 7.20 9.21 8.63 7.17 3.71 5.73 -5.70%
DPS 2.00 3.52 2.51 3.53 2.52 1.01 1.01 79.56%
NAPS 1.0123 1.0151 1.0166 1.0049 1.0015 0.00 0.9731 3.44%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/01/21 31/12/20 31/10/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 29/01/21 31/12/20 30/10/20 -
Price 0.65 0.665 0.70 0.79 0.75 0.78 0.67 -
P/RPS 1.26 1.32 1.39 1.52 1.43 2.76 1.30 -2.64%
P/EPS 12.17 9.25 7.61 9.18 10.54 21.21 11.82 2.53%
EY 8.22 10.81 13.13 10.89 9.49 4.72 8.46 -2.43%
DY 3.08 5.26 3.57 4.43 3.33 1.28 1.49 86.29%
P/NAPS 0.64 0.66 0.69 0.79 0.75 0.00 0.70 -7.39%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/01/21 31/12/20 31/10/20 CAGR
Date 23/02/22 23/11/21 24/08/21 21/06/21 22/03/21 - 15/12/20 -
Price 0.625 0.69 0.715 0.735 0.755 0.00 0.77 -
P/RPS 1.21 1.37 1.42 1.42 1.44 0.00 1.50 -16.81%
P/EPS 11.70 9.60 7.78 8.55 10.61 0.00 13.58 -11.98%
EY 8.54 10.41 12.86 11.70 9.42 0.00 7.36 13.58%
DY 3.20 5.07 3.50 4.76 3.31 0.00 1.30 116.36%
P/NAPS 0.62 0.68 0.70 0.73 0.76 0.00 0.80 -19.61%

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