[GKENT] YoY Annualized Quarter Result on 31-Dec-2021 [#3]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- -7.38%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/10/20 31/10/19 31/10/18 CAGR
Revenue 138,390 273,098 314,168 0 251,174 337,885 421,660 -19.38%
PBT 5,277 22,240 28,229 0 42,316 61,753 120,340 -45.38%
Tax -1,558 -5,154 -6,136 0 -11,494 -15,329 -31,448 -44.07%
NP 3,718 17,085 22,093 0 30,821 46,424 88,892 -45.88%
-
NP to SH 3,753 17,085 22,093 0 30,821 46,424 88,892 -45.78%
-
Tax Rate 29.52% 23.17% 21.74% - 27.16% 24.82% 26.13% -
Total Cost 134,672 256,013 292,074 0 220,353 291,461 332,768 -16.05%
-
Net Worth 522,854 535,529 528,430 0 507,948 494,203 497,276 0.97%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/10/20 31/10/19 31/10/18 CAGR
Div 5,217 6,959 6,967 - 7,029 17,948 26,209 -26.81%
Div Payout % 139.01% 40.73% 31.54% - 22.81% 38.66% 29.49% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/10/20 31/10/19 31/10/18 CAGR
Net Worth 522,854 535,529 528,430 0 507,948 494,203 497,276 0.97%
NOSH 563,269 563,269 563,269 527,191 563,269 563,269 563,269 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/10/20 31/10/19 31/10/18 CAGR
NP Margin 2.69% 6.26% 7.03% 0.00% 12.27% 13.74% 21.08% -
ROE 0.72% 3.19% 4.18% 0.00% 6.07% 9.39% 17.88% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/10/20 31/10/19 31/10/18 CAGR
RPS 26.52 52.32 60.12 0.00 47.64 62.75 75.08 -18.23%
EPS 0.72 3.27 4.23 0.00 5.87 8.67 15.87 -45.02%
DPS 1.00 1.33 1.33 0.00 1.33 3.33 4.67 -25.77%
NAPS 1.0021 1.026 1.0112 0.00 0.9635 0.9178 0.8854 2.42%
Adjusted Per Share Value based on latest NOSH - 563,269
31/12/23 31/12/22 31/12/21 31/12/20 31/10/20 31/10/19 31/10/18 CAGR
RPS 24.57 48.48 55.78 0.00 44.59 59.99 74.86 -19.38%
EPS 0.67 3.03 3.92 0.00 5.47 8.24 15.78 -45.72%
DPS 0.93 1.24 1.24 0.00 1.25 3.19 4.65 -26.75%
NAPS 0.9283 0.9508 0.9382 0.00 0.9018 0.8774 0.8828 0.97%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/10/20 31/10/19 31/10/18 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 30/10/20 31/10/19 31/10/18 -
Price 0.465 0.525 0.65 0.78 0.67 1.03 1.09 -
P/RPS 1.75 1.00 1.08 0.00 1.41 1.64 1.45 3.70%
P/EPS 64.64 16.04 15.37 0.00 11.46 11.95 6.89 54.19%
EY 1.55 6.23 6.50 0.00 8.73 8.37 14.52 -35.12%
DY 2.15 2.54 2.05 0.00 1.99 3.24 4.28 -12.46%
P/NAPS 0.46 0.51 0.64 0.00 0.70 1.12 1.23 -17.32%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/10/20 31/10/19 31/10/18 CAGR
Date 27/02/24 21/02/23 23/02/22 - 15/12/20 18/12/19 19/12/18 -
Price 0.485 0.54 0.625 0.00 0.77 0.96 0.785 -
P/RPS 1.83 1.03 1.04 0.00 1.62 1.53 1.05 11.34%
P/EPS 67.42 16.50 14.78 0.00 13.17 11.13 4.96 65.65%
EY 1.48 6.06 6.76 0.00 7.59 8.98 20.16 -39.65%
DY 2.06 2.47 2.13 0.00 1.73 3.47 5.94 -18.52%
P/NAPS 0.48 0.53 0.62 0.00 0.80 1.05 0.89 -11.25%

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