[GKENT] YoY Annualized Quarter Result on 30-Apr-2010 [#1]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
29-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
30-Apr-2010 [#1]
Profit Trend
QoQ- -43.68%
YoY- 41.33%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 338,752 158,940 122,940 129,900 83,756 102,392 65,516 31.46%
PBT 31,712 26,016 19,368 15,484 12,176 11,036 8,928 23.49%
Tax -9,564 -7,092 -7,080 -4,296 -4,260 -3,620 -1,620 34.40%
NP 22,148 18,924 12,288 11,188 7,916 7,416 7,308 20.27%
-
NP to SH 22,148 18,924 12,288 11,188 7,916 7,468 7,236 20.47%
-
Tax Rate 30.16% 27.26% 36.56% 27.74% 34.99% 32.80% 18.15% -
Total Cost 316,604 140,016 110,652 118,712 75,840 94,976 58,208 32.57%
-
Net Worth 230,604 219,856 164,110 0 153,856 176,442 163,601 5.88%
Dividend
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Net Worth 230,604 219,856 164,110 0 153,856 176,442 163,601 5.88%
NOSH 221,480 225,285 219,428 225,230 219,888 224,939 226,124 -0.34%
Ratio Analysis
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
NP Margin 6.54% 11.91% 10.00% 8.61% 9.45% 7.24% 11.15% -
ROE 9.60% 8.61% 7.49% 0.00% 5.15% 4.23% 4.42% -
Per Share
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 152.95 70.55 56.03 57.67 38.09 45.52 28.97 31.92%
EPS 10.00 8.40 5.60 4.80 3.60 3.32 3.20 20.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0412 0.9759 0.7479 0.00 0.6997 0.7844 0.7235 6.24%
Adjusted Per Share Value based on latest NOSH - 225,230
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 64.90 30.45 23.55 24.89 16.05 19.62 12.55 31.46%
EPS 4.24 3.63 2.35 2.14 1.52 1.43 1.39 20.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4418 0.4212 0.3144 0.00 0.2947 0.338 0.3134 5.88%
Price Multiplier on Financial Quarter End Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 -
Price 0.84 1.00 1.17 1.49 0.63 0.51 0.67 -
P/RPS 0.55 1.42 2.09 2.58 1.65 1.12 2.31 -21.25%
P/EPS 8.40 11.90 20.89 30.00 17.50 15.36 20.94 -14.10%
EY 11.90 8.40 4.79 3.33 5.71 6.51 4.78 16.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.02 1.56 0.00 0.90 0.65 0.93 -2.27%
Price Multiplier on Announcement Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 25/06/13 25/06/12 29/06/11 29/06/10 24/06/09 25/06/08 26/06/07 -
Price 0.965 1.03 1.15 1.38 0.70 0.47 0.62 -
P/RPS 0.63 1.46 2.05 2.39 1.84 1.03 2.14 -18.42%
P/EPS 9.65 12.26 20.54 27.78 19.44 14.16 19.38 -10.96%
EY 10.36 8.16 4.87 3.60 5.14 7.06 5.16 12.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.06 1.54 0.00 1.00 0.60 0.86 1.31%

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