[GKENT] YoY Annual (Unaudited) Result on 31-Jan-2013 [#4]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
28-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jan-2013 [#4]
Profit Trend
YoY- 32.16%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 536,207 353,158 506,299 276,810 152,253 165,037 125,069 27.44%
PBT 70,699 40,332 51,135 35,576 26,196 32,434 26,095 18.06%
Tax -20,625 -12,244 -14,927 -10,018 -6,858 -7,659 -6,229 22.07%
NP 50,074 28,088 36,208 25,558 19,338 24,775 19,866 16.65%
-
NP to SH 50,074 28,088 36,208 25,558 19,338 24,775 19,866 16.65%
-
Tax Rate 29.17% 30.36% 29.19% 28.16% 26.18% 23.61% 23.87% -
Total Cost 486,133 325,070 470,091 251,252 132,915 140,262 105,203 29.04%
-
Net Worth 258,190 288,578 185,116 232,823 182,968 164,888 148,736 9.62%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div 21,079 15,998 16,871 14,609 11,243 11,307 9,045 15.13%
Div Payout % 42.10% 56.96% 46.60% 57.16% 58.14% 45.64% 45.53% -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 258,190 288,578 185,116 232,823 182,968 164,888 148,736 9.62%
NOSH 301,131 301,860 224,956 224,754 224,860 226,153 226,146 4.88%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 9.34% 7.95% 7.15% 9.23% 12.70% 15.01% 15.88% -
ROE 19.39% 9.73% 19.56% 10.98% 10.57% 15.03% 13.36% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 178.06 116.99 225.07 123.16 67.71 72.98 55.30 21.50%
EPS 13.30 9.30 12.10 11.30 8.60 11.00 8.80 7.12%
DPS 7.00 5.30 7.50 6.50 5.00 5.00 4.00 9.77%
NAPS 0.8574 0.956 0.8229 1.0359 0.8137 0.7291 0.6577 4.51%
Adjusted Per Share Value based on latest NOSH - 223,829
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 102.72 67.66 96.99 53.03 29.17 31.62 23.96 27.44%
EPS 9.59 5.38 6.94 4.90 3.70 4.75 3.81 16.62%
DPS 4.04 3.06 3.23 2.80 2.15 2.17 1.73 15.17%
NAPS 0.4946 0.5528 0.3546 0.446 0.3505 0.3159 0.2849 9.62%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 1.59 1.22 1.16 0.92 0.95 1.20 0.88 -
P/RPS 0.89 1.04 0.52 0.75 1.40 1.64 1.59 -9.21%
P/EPS 9.56 13.11 7.21 8.09 11.05 10.95 10.02 -0.77%
EY 10.46 7.63 13.88 12.36 9.05 9.13 9.98 0.78%
DY 4.40 4.34 6.47 7.07 5.26 4.17 4.55 -0.55%
P/NAPS 1.85 1.28 1.41 0.89 1.17 1.65 1.34 5.51%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/03/16 26/03/15 27/03/14 28/03/13 28/03/12 11/03/11 23/03/10 -
Price 1.80 1.27 1.21 0.845 0.87 1.16 1.04 -
P/RPS 1.01 1.09 0.54 0.69 1.28 1.59 1.88 -9.83%
P/EPS 10.82 13.65 7.52 7.43 10.12 10.59 11.84 -1.48%
EY 9.24 7.33 13.30 13.46 9.89 9.44 8.45 1.50%
DY 3.89 4.17 6.20 7.69 5.75 4.31 3.85 0.17%
P/NAPS 2.10 1.33 1.47 0.82 1.07 1.59 1.58 4.85%

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