[GKENT] YoY Annualized Quarter Result on 31-Jan-2012 [#4]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
28-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jan-2012 [#4]
Profit Trend
QoQ- 17.88%
YoY- -21.95%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 353,158 506,299 276,810 152,253 165,037 125,069 106,933 22.02%
PBT 40,332 51,135 35,576 26,196 32,434 26,095 14,618 18.42%
Tax -12,244 -14,927 -10,018 -6,858 -7,659 -6,229 -3,410 23.73%
NP 28,088 36,208 25,558 19,338 24,775 19,866 11,208 16.53%
-
NP to SH 28,088 36,208 25,558 19,338 24,775 19,866 11,193 16.56%
-
Tax Rate 30.36% 29.19% 28.16% 26.18% 23.61% 23.87% 23.33% -
Total Cost 325,070 470,091 251,252 132,915 140,262 105,203 95,725 22.58%
-
Net Worth 288,578 185,116 232,823 182,968 164,888 148,736 158,195 10.53%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div 15,998 16,871 14,609 11,243 11,307 9,045 7,862 12.56%
Div Payout % 56.96% 46.60% 57.16% 58.14% 45.64% 45.53% 70.25% -
Equity
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 288,578 185,116 232,823 182,968 164,888 148,736 158,195 10.53%
NOSH 301,860 224,956 224,754 224,860 226,153 226,146 224,645 5.04%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 7.95% 7.15% 9.23% 12.70% 15.01% 15.88% 10.48% -
ROE 9.73% 19.56% 10.98% 10.57% 15.03% 13.36% 7.08% -
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 116.99 225.07 123.16 67.71 72.98 55.30 47.60 16.16%
EPS 9.30 12.10 11.30 8.60 11.00 8.80 5.00 10.89%
DPS 5.30 7.50 6.50 5.00 5.00 4.00 3.50 7.15%
NAPS 0.956 0.8229 1.0359 0.8137 0.7291 0.6577 0.7042 5.22%
Adjusted Per Share Value based on latest NOSH - 226,903
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 67.66 96.99 53.03 29.17 31.62 23.96 20.49 22.01%
EPS 5.38 6.94 4.90 3.70 4.75 3.81 2.14 16.59%
DPS 3.06 3.23 2.80 2.15 2.17 1.73 1.51 12.48%
NAPS 0.5528 0.3546 0.446 0.3505 0.3159 0.2849 0.3031 10.52%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 1.22 1.16 0.92 0.95 1.20 0.88 0.50 -
P/RPS 1.04 0.52 0.75 1.40 1.64 1.59 1.05 -0.15%
P/EPS 13.11 7.21 8.09 11.05 10.95 10.02 10.04 4.54%
EY 7.63 13.88 12.36 9.05 9.13 9.98 9.97 -4.35%
DY 4.34 6.47 7.07 5.26 4.17 4.55 7.00 -7.65%
P/NAPS 1.28 1.41 0.89 1.17 1.65 1.34 0.71 10.31%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 26/03/15 27/03/14 28/03/13 28/03/12 11/03/11 23/03/10 25/03/09 -
Price 1.27 1.21 0.845 0.87 1.16 1.04 0.54 -
P/RPS 1.09 0.54 0.69 1.28 1.59 1.88 1.13 -0.59%
P/EPS 13.65 7.52 7.43 10.12 10.59 11.84 10.84 3.91%
EY 7.33 13.30 13.46 9.89 9.44 8.45 9.23 -3.76%
DY 4.17 6.20 7.69 5.75 4.31 3.85 6.48 -7.08%
P/NAPS 1.33 1.47 0.82 1.07 1.59 1.58 0.77 9.53%

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