[GKENT] QoQ TTM Result on 31-Oct-2010 [#3]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
14-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Oct-2010 [#3]
Profit Trend
QoQ- 10.06%
YoY- 29.77%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
TTM Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 165,731 163,297 165,037 158,363 145,115 136,605 125,069 20.70%
PBT 33,957 33,405 32,434 30,260 27,578 26,922 26,095 19.24%
Tax -8,306 -8,355 -7,659 -6,967 -6,415 -6,238 -6,229 21.21%
NP 25,651 25,050 24,775 23,293 21,163 20,684 19,866 18.63%
-
NP to SH 25,651 25,050 24,775 23,293 21,163 20,684 19,866 18.63%
-
Tax Rate 24.46% 25.01% 23.61% 23.02% 23.26% 23.17% 23.87% -
Total Cost 140,080 138,247 140,262 135,070 123,952 115,921 105,203 21.09%
-
Net Worth 177,148 164,110 162,971 158,494 0 0 149,556 11.98%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div 11,222 11,306 11,306 9,148 9,148 9,113 9,113 14.93%
Div Payout % 43.75% 45.14% 45.64% 39.28% 43.23% 44.06% 45.88% -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 177,148 164,110 162,971 158,494 0 0 149,556 11.98%
NOSH 225,840 219,428 223,523 224,942 230,043 225,230 227,393 -0.45%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 15.48% 15.34% 15.01% 14.71% 14.58% 15.14% 15.88% -
ROE 14.48% 15.26% 15.20% 14.70% 0.00% 0.00% 13.28% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 73.38 74.42 73.83 70.40 63.08 60.65 55.00 21.25%
EPS 11.36 11.42 11.08 10.36 9.20 9.18 8.74 19.15%
DPS 4.97 5.15 5.06 4.07 3.98 4.00 4.01 15.42%
NAPS 0.7844 0.7479 0.7291 0.7046 0.00 0.00 0.6577 12.49%
Adjusted Per Share Value based on latest NOSH - 224,942
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 31.75 31.28 31.62 30.34 27.80 26.17 23.96 20.70%
EPS 4.91 4.80 4.75 4.46 4.05 3.96 3.81 18.47%
DPS 2.15 2.17 2.17 1.75 1.75 1.75 1.75 14.75%
NAPS 0.3394 0.3144 0.3122 0.3036 0.00 0.00 0.2865 11.99%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 1.18 1.17 1.20 1.24 1.39 1.49 0.88 -
P/RPS 1.61 1.57 1.63 1.76 2.20 2.46 1.60 0.41%
P/EPS 10.39 10.25 10.83 11.97 15.11 16.22 10.07 2.11%
EY 9.63 9.76 9.24 8.35 6.62 6.16 9.93 -2.02%
DY 4.21 4.40 4.22 3.28 2.86 2.68 4.55 -5.05%
P/NAPS 1.50 1.56 1.65 1.76 0.00 0.00 1.34 7.83%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 27/09/11 29/06/11 11/03/11 14/12/10 27/09/10 29/06/10 23/03/10 -
Price 1.04 1.15 1.16 1.19 1.29 1.38 1.04 -
P/RPS 1.42 1.55 1.57 1.69 2.04 2.28 1.89 -17.39%
P/EPS 9.16 10.07 10.47 11.49 14.02 15.03 11.90 -16.04%
EY 10.92 9.93 9.56 8.70 7.13 6.65 8.40 19.17%
DY 4.78 4.48 4.36 3.42 3.08 2.90 3.85 15.56%
P/NAPS 1.33 1.54 1.59 1.69 0.00 0.00 1.58 -10.87%

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