[GKENT] YoY Annual (Unaudited) Result on 31-Jan-2018 [#4]

Announcement Date
19-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
31-Jan-2018 [#4]
Profit Trend
YoY- 22.86%
View:
Show?
Annual (Unaudited) Result
31/03/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 310,829 335,812 430,748 616,990 598,965 536,207 353,158 -2.04%
PBT 59,317 56,676 126,407 160,330 134,098 70,699 40,332 6.45%
Tax -10,569 -15,088 -41,489 -35,897 -32,819 -20,625 -12,244 -2.35%
NP 48,748 41,588 84,918 124,433 101,279 50,074 28,088 9.35%
-
NP to SH 48,748 41,588 84,918 124,433 101,279 50,074 28,088 9.35%
-
Tax Rate 17.82% 26.62% 32.82% 22.39% 24.47% 29.17% 30.36% -
Total Cost 262,081 294,224 345,830 492,557 497,686 486,133 325,070 -3.43%
-
Net Worth 524,543 497,239 500,044 475,793 266,689 258,190 288,578 10.17%
Dividend
31/03/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Div 18,320 13,430 38,901 53,510 37,551 21,079 15,998 2.22%
Div Payout % 37.58% 32.29% 45.81% 43.00% 37.08% 42.10% 56.96% -
Equity
31/03/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Net Worth 524,543 497,239 500,044 475,793 266,689 258,190 288,578 10.17%
NOSH 563,269 563,269 563,269 563,269 375,513 301,131 301,860 10.64%
Ratio Analysis
31/03/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
NP Margin 15.68% 12.38% 19.71% 20.17% 16.91% 9.34% 7.95% -
ROE 9.29% 8.36% 16.98% 26.15% 37.98% 19.39% 9.73% -
Per Share
31/03/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 59.38 62.51 77.51 109.54 159.51 178.06 116.99 -10.41%
EPS 9.20 7.70 15.30 22.10 18.00 13.30 9.30 -0.17%
DPS 3.50 2.50 7.00 9.50 10.00 7.00 5.30 -6.50%
NAPS 1.0021 0.9256 0.8998 0.8447 0.7102 0.8574 0.956 0.76%
Adjusted Per Share Value based on latest NOSH - 563,269
31/03/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 55.18 59.62 76.47 109.54 106.34 95.20 62.70 -2.05%
EPS 8.65 7.38 15.08 22.10 17.98 8.89 4.99 9.33%
DPS 3.25 2.38 6.91 9.50 6.67 3.74 2.84 2.21%
NAPS 0.9312 0.8828 0.8878 0.8447 0.4735 0.4584 0.5123 10.17%
Price Multiplier on Financial Quarter End Date
31/03/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 31/03/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 -
Price 0.79 0.87 1.08 3.82 3.03 1.59 1.22 -
P/RPS 1.33 1.39 1.39 3.49 1.90 0.89 1.04 4.06%
P/EPS 8.48 11.24 7.07 17.29 11.23 9.56 13.11 -6.82%
EY 11.79 8.90 14.15 5.78 8.90 10.46 7.63 7.31%
DY 4.43 2.87 6.48 2.49 3.30 4.40 4.34 0.33%
P/NAPS 0.79 0.94 1.20 4.52 4.27 1.85 1.28 -7.52%
Price Multiplier on Announcement Date
31/03/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 21/06/21 30/04/20 25/03/19 19/03/18 20/03/17 29/03/16 26/03/15 -
Price 0.735 0.685 1.09 4.33 3.23 1.80 1.27 -
P/RPS 1.24 1.10 1.41 3.95 2.03 1.01 1.09 2.11%
P/EPS 7.89 8.85 7.13 19.60 11.98 10.82 13.65 -8.50%
EY 12.67 11.30 14.02 5.10 8.35 9.24 7.33 9.27%
DY 4.76 3.65 6.42 2.19 3.10 3.89 4.17 2.16%
P/NAPS 0.73 0.74 1.21 5.13 4.55 2.10 1.33 -9.26%

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