[GKENT] YoY Annualized Quarter Result on 30-Apr-2015 [#1]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
30-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
30-Apr-2015 [#1]
Profit Trend
QoQ- 40.54%
YoY- 52.46%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Revenue 399,048 517,688 491,856 236,104 259,452 338,752 158,940 16.57%
PBT 102,756 100,144 81,140 52,672 34,820 31,712 26,016 25.71%
Tax -16,616 -26,160 -21,112 -13,196 -8,928 -9,564 -7,092 15.23%
NP 86,140 73,984 60,028 39,476 25,892 22,148 18,924 28.72%
-
NP to SH 86,140 73,984 60,028 39,476 25,892 22,148 18,924 28.72%
-
Tax Rate 16.17% 26.12% 26.02% 25.05% 25.64% 30.16% 27.26% -
Total Cost 312,908 443,704 431,828 196,628 233,560 316,604 140,016 14.33%
-
Net Worth 468,414 417,608 333,455 294,365 246,576 230,604 219,856 13.42%
Dividend
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Net Worth 468,414 417,608 333,455 294,365 246,576 230,604 219,856 13.42%
NOSH 563,269 375,513 300,140 299,060 223,206 221,480 225,285 16.49%
Ratio Analysis
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
NP Margin 21.59% 14.29% 12.20% 16.72% 9.98% 6.54% 11.91% -
ROE 18.39% 17.72% 18.00% 13.41% 10.50% 9.60% 8.61% -
Per Share
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 70.85 137.86 163.88 78.95 116.24 152.95 70.55 0.07%
EPS 15.20 19.60 20.00 13.20 11.60 10.00 8.40 10.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8316 1.1121 1.111 0.9843 1.1047 1.0412 0.9759 -2.63%
Adjusted Per Share Value based on latest NOSH - 299,060
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 76.45 99.18 94.23 45.23 49.70 64.90 30.45 16.57%
EPS 16.50 14.17 11.50 7.56 4.96 4.24 3.63 28.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8974 0.80 0.6388 0.5639 0.4724 0.4418 0.4212 13.42%
Price Multiplier on Financial Quarter End Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 -
Price 3.95 4.33 1.71 1.21 1.69 0.84 1.00 -
P/RPS 5.58 3.14 1.04 1.53 1.45 0.55 1.42 25.60%
P/EPS 25.83 21.98 8.55 9.17 14.57 8.40 11.90 13.78%
EY 3.87 4.55 11.70 10.91 6.86 11.90 8.40 -12.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.75 3.89 1.54 1.23 1.53 0.81 1.02 29.21%
Price Multiplier on Announcement Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 12/06/18 22/06/17 29/06/16 30/06/15 30/06/14 25/06/13 25/06/12 -
Price 1.54 3.94 1.85 1.28 1.71 0.965 1.03 -
P/RPS 2.17 2.86 1.13 1.62 1.47 0.63 1.46 6.82%
P/EPS 10.07 20.00 9.25 9.70 14.74 9.65 12.26 -3.22%
EY 9.93 5.00 10.81 10.31 6.78 10.36 8.16 3.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 3.54 1.67 1.30 1.55 0.93 1.06 9.72%

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