[GKENT] YoY Annual (Unaudited) Result on 31-Jan-2017 [#4]

	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	CAGR
Annual (Unaudited) Result
Revenue	335,812	430,748	616,990	598,965	536,207	353,158	506,299	-6.61%
YoY %	-22.04%	-30.19%	3.01%	11.70%	51.83%	-30.25%	-	-
Horiz. %	66.33%	85.08%	121.86%	118.30%	105.91%	69.75%	100.00%	-
PBT	56,676	126,407	160,330	134,098	70,699	40,332	51,135	1.72%
YoY %	-55.16%	-21.16%	19.56%	89.67%	75.29%	-21.13%	-	-
Horiz. %	110.84%	247.20%	313.54%	262.24%	138.26%	78.87%	100.00%	-
Tax	-15,088	-41,489	-35,897	-32,819	-20,625	-12,244	-14,927	0.17%
YoY %	63.63%	-15.58%	-9.38%	-59.12%	-68.45%	17.97%	-	-
Horiz. %	101.08%	277.95%	240.48%	219.86%	138.17%	82.03%	100.00%	-
NP	41,588	84,918	124,433	101,279	50,074	28,088	36,208	2.33%
YoY %	-51.03%	-31.76%	22.86%	102.26%	78.28%	-22.43%	-	-
Horiz. %	114.86%	234.53%	343.66%	279.71%	138.30%	77.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	41,588	84,918	124,433	101,279	50,074	28,088	36,208	2.33%
YoY %	-51.03%	-31.76%	22.86%	102.26%	78.28%	-22.43%	-	-
Horiz. %	114.86%	234.53%	343.66%	279.71%	138.30%	77.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.62%	32.82%	22.39%	24.47%	29.17%	30.36%	29.19%	-
YoY %	-18.89%	46.58%	-8.50%	-16.11%	-3.92%	4.01%	-	-
Horiz. %	91.20%	112.44%	76.70%	83.83%	99.93%	104.01%	100.00%	-
Total Cost	294,224	345,830	492,557	497,686	486,133	325,070	470,091	-7.50%
YoY %	-14.92%	-29.79%	-1.03%	2.38%	49.55%	-30.85%	-	-
Horiz. %	62.59%	73.57%	104.78%	105.87%	103.41%	69.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	497,239	500,044	475,793	266,689	258,190	288,578	185,116	17.89%
YoY %	-0.56%	5.10%	78.41%	3.29%	-10.53%	55.89%	-	-
Horiz. %	268.61%	270.12%	257.02%	144.07%	139.47%	155.89%	100.00%	-

	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	CAGR
Dividend
Div	13,430	38,901	53,510	37,551	21,079	15,998	16,871	-3.72%
YoY %	-65.48%	-27.30%	42.50%	78.14%	31.76%	-5.17%	-	-
Horiz. %	79.60%	230.58%	317.17%	222.58%	124.94%	94.83%	100.00%	-
Div Payout %	32.29%	45.81%	43.00%	37.08%	42.10%	56.96%	46.60%	-
YoY %	-29.51%	6.53%	15.97%	-11.92%	-26.09%	22.23%	-	-
Horiz. %	69.29%	98.30%	92.27%	79.57%	90.34%	122.23%	100.00%	-

	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	CAGR
Equity
Net Worth	497,239	500,044	475,793	266,689	258,190	288,578	185,116	17.89%
YoY %	-0.56%	5.10%	78.41%	3.29%	-10.53%	55.89%	-	-
Horiz. %	268.61%	270.12%	257.02%	144.07%	139.47%	155.89%	100.00%	-
NOSH	563,269	563,269	563,269	375,513	301,131	301,860	224,956	16.52%
YoY %	0.00%	0.00%	50.00%	24.70%	-0.24%	34.19%	-	-
Horiz. %	250.39%	250.39%	250.39%	166.93%	133.86%	134.19%	100.00%	-

	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	CAGR
Ratio Analysis
NP Margin	12.38%	19.71%	20.17%	16.91%	9.34%	7.95%	7.15%	-
YoY %	-37.19%	-2.28%	19.28%	81.05%	17.48%	11.19%	-	-
Horiz. %	173.15%	275.66%	282.10%	236.50%	130.63%	111.19%	100.00%	-
ROE	8.36%	16.98%	26.15%	37.98%	19.39%	9.73%	19.56%	-
YoY %	-50.77%	-35.07%	-31.15%	95.87%	99.28%	-50.26%	-	-
Horiz. %	42.74%	86.81%	133.69%	194.17%	99.13%	49.74%	100.00%	-

	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	CAGR
Per Share
RPS	62.51	77.51	109.54	159.51	178.06	116.99	225.07	-19.21%
YoY %	-19.35%	-29.24%	-31.33%	-10.42%	52.20%	-48.02%	-	-
Horiz. %	27.77%	34.44%	48.67%	70.87%	79.11%	51.98%	100.00%	-
EPS	7.70	15.30	22.10	18.00	13.30	9.30	12.10	-7.25%
YoY %	-49.67%	-30.77%	22.78%	35.34%	43.01%	-23.14%	-	-
Horiz. %	63.64%	126.45%	182.64%	148.76%	109.92%	76.86%	100.00%	-
DPS	2.50	7.00	9.50	10.00	7.00	5.30	7.50	-16.72%
YoY %	-64.29%	-26.32%	-5.00%	42.86%	32.08%	-29.33%	-	-
Horiz. %	33.33%	93.33%	126.67%	133.33%	93.33%	70.67%	100.00%	-
NAPS	0.9256	0.8998	0.8447	0.7102	0.8574	0.956	0.8229	1.97%
YoY %	2.87%	6.52%	18.94%	-17.17%	-10.31%	16.17%	-	-
Horiz. %	112.48%	109.34%	102.65%	86.30%	104.19%	116.17%	100.00%	-

	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	CAGR
Adjusted Per Share Value based on latest NOSH - 375,513
RPS	59.62	76.47	109.54	106.34	95.20	62.70	89.89	-6.61%
YoY %	-22.03%	-30.19%	3.01%	11.70%	51.83%	-30.25%	-	-
Horiz. %	66.33%	85.07%	121.86%	118.30%	105.91%	69.75%	100.00%	-
EPS	7.38	15.08	22.10	17.98	8.89	4.99	6.43	2.32%
YoY %	-51.06%	-31.76%	22.91%	102.25%	78.16%	-22.40%	-	-
Horiz. %	114.77%	234.53%	343.70%	279.63%	138.26%	77.60%	100.00%	-
DPS	2.38	6.91	9.50	6.67	3.74	2.84	3.00	-3.78%
YoY %	-65.56%	-27.26%	42.43%	78.34%	31.69%	-5.33%	-	-
Horiz. %	79.33%	230.33%	316.67%	222.33%	124.67%	94.67%	100.00%	-
NAPS	0.8828	0.8878	0.8447	0.4735	0.4584	0.5123	0.3286	17.89%
YoY %	-0.56%	5.10%	78.39%	3.29%	-10.52%	55.90%	-	-
Horiz. %	268.65%	270.18%	257.06%	144.10%	139.50%	155.90%	100.00%	-

	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/20	31/01/19	30/01/18	31/01/17	29/01/16	30/01/15	30/01/14	-
Price	0.87	1.08	3.82	3.03	1.59	1.22	1.16	-
P/RPS	1.39	1.39	3.49	1.90	0.89	1.04	0.52	17.79%
YoY %	0.00%	-60.17%	83.68%	113.48%	-14.42%	100.00%	-	-
Horiz. %	267.31%	267.31%	671.15%	365.38%	171.15%	200.00%	100.00%	-
P/EPS	11.24	7.07	17.29	11.23	9.56	13.11	7.21	7.67%
YoY %	58.98%	-59.11%	53.96%	17.47%	-27.08%	81.83%	-	-
Horiz. %	155.89%	98.06%	239.81%	155.76%	132.59%	181.83%	100.00%	-
EY	8.90	14.15	5.78	8.90	10.46	7.63	13.88	-7.13%
YoY %	-37.10%	144.81%	-35.06%	-14.91%	37.09%	-45.03%	-	-
Horiz. %	64.12%	101.95%	41.64%	64.12%	75.36%	54.97%	100.00%	-
DY	2.87	6.48	2.49	3.30	4.40	4.34	6.47	-12.66%
YoY %	-55.71%	160.24%	-24.55%	-25.00%	1.38%	-32.92%	-	-
Horiz. %	44.36%	100.15%	38.49%	51.00%	68.01%	67.08%	100.00%	-
P/NAPS	0.94	1.20	4.52	4.27	1.85	1.28	1.41	-6.53%
YoY %	-21.67%	-73.45%	5.85%	130.81%	44.53%	-9.22%	-	-
Horiz. %	66.67%	85.11%	320.57%	302.84%	131.21%	90.78%	100.00%	-

	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	CAGR
Price Multiplier on Announcement Date
Date	30/04/20	25/03/19	19/03/18	20/03/17	29/03/16	26/03/15	27/03/14	-
Price	0.685	1.09	4.33	3.23	1.80	1.27	1.21	-
P/RPS	1.10	1.41	3.95	2.03	1.01	1.09	0.54	12.58%
YoY %	-21.99%	-64.30%	94.58%	100.99%	-7.34%	101.85%	-	-
Horiz. %	203.70%	261.11%	731.48%	375.93%	187.04%	201.85%	100.00%	-
P/EPS	8.85	7.13	19.60	11.98	10.82	13.65	7.52	2.75%
YoY %	24.12%	-63.62%	63.61%	10.72%	-20.73%	81.52%	-	-
Horiz. %	117.69%	94.81%	260.64%	159.31%	143.88%	181.52%	100.00%	-
EY	11.30	14.02	5.10	8.35	9.24	7.33	13.30	-2.67%
YoY %	-19.40%	174.90%	-38.92%	-9.63%	26.06%	-44.89%	-	-
Horiz. %	84.96%	105.41%	38.35%	62.78%	69.47%	55.11%	100.00%	-
DY	3.65	6.42	2.19	3.10	3.89	4.17	6.20	-8.44%
YoY %	-43.15%	193.15%	-29.35%	-20.31%	-6.71%	-32.74%	-	-
Horiz. %	58.87%	103.55%	35.32%	50.00%	62.74%	67.26%	100.00%	-
P/NAPS	0.74	1.21	5.13	4.55	2.10	1.33	1.47	-10.80%
YoY %	-38.84%	-76.41%	12.75%	116.67%	57.89%	-9.52%	-	-
Horiz. %	50.34%	82.31%	348.98%	309.52%	142.86%	90.48%	100.00%	-

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

Featured Posts

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 17 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

378

PTRANS

PERAK TRANSIT BERHAD

353

HLIND

HONG LEONG INDUSTRIES BHD

339

YTLPOWR

YTL POWER INTERNATIONAL BHD

190

MBSB

MALAYSIA BUILDING SOCIETY BHD

164

GENTING

GENTING BHD

157

DSONIC

DATASONIC GROUP BERHAD

143

PBBANK

PUBLIC BANK BHD

139

DNEX

DAGANG NEXCHANGE BERHAD

135

Daily Stocks

INGENIEU-WB

0.02

+0.015

697,352,800

HSI-CV8

0.165

+0.015

394,105,600

INGENIEU

0.095

+0.02

355,391,100

HSI-HUZ

0.18

-0.025

353,012,500

DNEX

0.44

+0.04

184,010,000

HSI-HU6

0.065

-0.005

158,836,600

REVENUE

0.225

-0.005

115,917,200

TOPGLOV

1.20

0.00

113,307,400

DSONIC

0.525

+0.05

112,593,800

SINKUNG

0.15

+0.005

92,112,300

More active Stocks

MPI

36.60

+3.10

911,700

ALLIANZ

23.38

+1.30

93,800

ALLIANZ-PA

24.00

+1.10

12,900

HEIM

25.60

+0.84

514,800

DKSH

5.28

+0.27

512,600

GCB

3.65

+0.26

8,275,600

DLADY

33.00

+0.26

17,900

HLIND

11.08

+0.24

1,187,400

HUMEIND

3.46

+0.23

2,835,500

YTLPOWR

5.39

+0.21

27,494,700

More gainer Stocks

UTDPLT

25.84

-0.36

191,300

PANAMY

19.48

-0.22

72,700

ORIENT

6.97

-0.18

1,220,900

AJI

15.94

-0.18

275,700

PMETAL

5.20

-0.16

8,730,600

KLK

22.40

-0.12

933,500

KUAISHO-C17

0.08

-0.12

58,800

HTPADU

2.41

-0.11

2,460,400

IOICORP-C58

0.04

-0.11

400,000

PARAGON

3.40

-0.10

88,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More