[GKENT] YoY Annualized Quarter Result on 31-Jan-2014 [#4]

	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	CAGR
Annualized Quarter Result
Revenue	598,965	536,207	353,158	506,299	276,810	152,253	165,037	23.94%
YoY %	11.70%	51.83%	-30.25%	82.90%	81.81%	-7.75%	-	-
Horiz. %	362.93%	324.90%	213.99%	306.78%	167.73%	92.25%	100.00%	-
PBT	134,098	70,699	40,332	51,135	35,576	26,196	32,434	26.66%
YoY %	89.67%	75.29%	-21.13%	43.73%	35.81%	-19.23%	-	-
Horiz. %	413.45%	217.98%	124.35%	157.66%	109.69%	80.77%	100.00%	-
Tax	-32,819	-20,625	-12,244	-14,927	-10,018	-6,858	-7,659	27.41%
YoY %	-59.12%	-68.45%	17.97%	-49.00%	-46.08%	10.46%	-	-
Horiz. %	428.50%	269.29%	159.86%	194.89%	130.80%	89.54%	100.00%	-
NP	101,279	50,074	28,088	36,208	25,558	19,338	24,775	26.42%
YoY %	102.26%	78.28%	-22.43%	41.67%	32.16%	-21.95%	-	-
Horiz. %	408.80%	202.12%	113.37%	146.15%	103.16%	78.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	101,279	50,074	28,088	36,208	25,558	19,338	24,775	26.42%
YoY %	102.26%	78.28%	-22.43%	41.67%	32.16%	-21.95%	-	-
Horiz. %	408.80%	202.12%	113.37%	146.15%	103.16%	78.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.47%	29.17%	30.36%	29.19%	28.16%	26.18%	23.61%	-
YoY %	-16.11%	-3.92%	4.01%	3.66%	7.56%	10.89%	-	-
Horiz. %	103.64%	123.55%	128.59%	123.63%	119.27%	110.89%	100.00%	-
Total Cost	497,686	486,133	325,070	470,091	251,252	132,915	140,262	23.47%
YoY %	2.38%	49.55%	-30.85%	87.10%	89.03%	-5.24%	-	-
Horiz. %	354.83%	346.59%	231.76%	335.15%	179.13%	94.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	266,689	258,190	288,578	185,116	232,823	182,968	164,888	8.33%
YoY %	3.29%	-10.53%	55.89%	-20.49%	27.25%	10.97%	-	-
Horiz. %	161.74%	156.59%	175.01%	112.27%	141.20%	110.97%	100.00%	-

	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	CAGR
Dividend
Div	37,551	21,079	15,998	16,871	14,609	11,243	11,307	22.12%
YoY %	78.14%	31.76%	-5.17%	15.48%	29.94%	-0.57%	-	-
Horiz. %	332.10%	186.42%	141.49%	149.21%	129.20%	99.43%	100.00%	-
Div Payout %	37.08%	42.10%	56.96%	46.60%	57.16%	58.14%	45.64%	-
YoY %	-11.92%	-26.09%	22.23%	-18.47%	-1.69%	27.39%	-	-
Horiz. %	81.24%	92.24%	124.80%	102.10%	125.24%	127.39%	100.00%	-

	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	CAGR
Equity
Net Worth	266,689	258,190	288,578	185,116	232,823	182,968	164,888	8.33%
YoY %	3.29%	-10.53%	55.89%	-20.49%	27.25%	10.97%	-	-
Horiz. %	161.74%	156.59%	175.01%	112.27%	141.20%	110.97%	100.00%	-
NOSH	375,513	301,131	301,860	224,956	224,754	224,860	226,153	8.81%
YoY %	24.70%	-0.24%	34.19%	0.09%	-0.05%	-0.57%	-	-
Horiz. %	166.04%	133.15%	133.48%	99.47%	99.38%	99.43%	100.00%	-

	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	CAGR
Ratio Analysis
NP Margin	16.91%	9.34%	7.95%	7.15%	9.23%	12.70%	15.01%	-
YoY %	81.05%	17.48%	11.19%	-22.54%	-27.32%	-15.39%	-	-
Horiz. %	112.66%	62.23%	52.96%	47.63%	61.49%	84.61%	100.00%	-
ROE	37.98%	19.39%	9.73%	19.56%	10.98%	10.57%	15.03%	-
YoY %	95.87%	99.28%	-50.26%	78.14%	3.88%	-29.67%	-	-
Horiz. %	252.69%	129.01%	64.74%	130.14%	73.05%	70.33%	100.00%	-

	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	CAGR
Per Share
RPS	159.51	178.06	116.99	225.07	123.16	67.71	72.98	13.90%
YoY %	-10.42%	52.20%	-48.02%	82.75%	81.89%	-7.22%	-	-
Horiz. %	218.57%	243.98%	160.30%	308.40%	168.76%	92.78%	100.00%	-
EPS	18.00	13.30	9.30	12.10	11.30	8.60	11.00	8.54%
YoY %	35.34%	43.01%	-23.14%	7.08%	31.40%	-21.82%	-	-
Horiz. %	163.64%	120.91%	84.55%	110.00%	102.73%	78.18%	100.00%	-
DPS	10.00	7.00	5.30	7.50	6.50	5.00	5.00	12.23%
YoY %	42.86%	32.08%	-29.33%	15.38%	30.00%	0.00%	-	-
Horiz. %	200.00%	140.00%	106.00%	150.00%	130.00%	100.00%	100.00%	-
NAPS	0.7102	0.8574	0.956	0.8229	1.0359	0.8137	0.7291	-0.43%
YoY %	-17.17%	-10.31%	16.17%	-20.56%	27.31%	11.60%	-	-
Horiz. %	97.41%	117.60%	131.12%	112.87%	142.08%	111.60%	100.00%	-

	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	CAGR
Adjusted Per Share Value based on latest NOSH - 225,530
RPS	106.34	95.20	62.70	89.89	49.14	27.03	29.30	23.94%
YoY %	11.70%	51.83%	-30.25%	82.93%	81.80%	-7.75%	-	-
Horiz. %	362.94%	324.91%	213.99%	306.79%	167.71%	92.25%	100.00%	-
EPS	17.98	8.89	4.99	6.43	4.54	3.43	4.40	26.41%
YoY %	102.25%	78.16%	-22.40%	41.63%	32.36%	-22.05%	-	-
Horiz. %	408.64%	202.05%	113.41%	146.14%	103.18%	77.95%	100.00%	-
DPS	6.67	3.74	2.84	3.00	2.59	2.00	2.01	22.10%
YoY %	78.34%	31.69%	-5.33%	15.83%	29.50%	-0.50%	-	-
Horiz. %	331.84%	186.07%	141.29%	149.25%	128.86%	99.50%	100.00%	-
NAPS	0.4735	0.4584	0.5123	0.3286	0.4133	0.3248	0.2927	8.33%
YoY %	3.29%	-10.52%	55.90%	-20.49%	27.25%	10.97%	-	-
Horiz. %	161.77%	156.61%	175.03%	112.27%	141.20%	110.97%	100.00%	-

	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/17	29/01/16	30/01/15	30/01/14	31/01/13	31/01/12	31/01/11	-
Price	3.03	1.59	1.22	1.16	0.92	0.95	1.20	-
P/RPS	1.90	0.89	1.04	0.52	0.75	1.40	1.64	2.48%
YoY %	113.48%	-14.42%	100.00%	-30.67%	-46.43%	-14.63%	-	-
Horiz. %	115.85%	54.27%	63.41%	31.71%	45.73%	85.37%	100.00%	-
P/EPS	11.23	9.56	13.11	7.21	8.09	11.05	10.95	0.42%
YoY %	17.47%	-27.08%	81.83%	-10.88%	-26.79%	0.91%	-	-
Horiz. %	102.56%	87.31%	119.73%	65.84%	73.88%	100.91%	100.00%	-
EY	8.90	10.46	7.63	13.88	12.36	9.05	9.13	-0.42%
YoY %	-14.91%	37.09%	-45.03%	12.30%	36.57%	-0.88%	-	-
Horiz. %	97.48%	114.57%	83.57%	152.03%	135.38%	99.12%	100.00%	-
DY	3.30	4.40	4.34	6.47	7.07	5.26	4.17	-3.82%
YoY %	-25.00%	1.38%	-32.92%	-8.49%	34.41%	26.14%	-	-
Horiz. %	79.14%	105.52%	104.08%	155.16%	169.54%	126.14%	100.00%	-
P/NAPS	4.27	1.85	1.28	1.41	0.89	1.17	1.65	17.15%
YoY %	130.81%	44.53%	-9.22%	58.43%	-23.93%	-29.09%	-	-
Horiz. %	258.79%	112.12%	77.58%	85.45%	53.94%	70.91%	100.00%	-

	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	CAGR
Price Multiplier on Announcement Date
Date	20/03/17	29/03/16	26/03/15	27/03/14	28/03/13	28/03/12	11/03/11	-
Price	3.23	1.80	1.27	1.21	0.845	0.87	1.16	-
P/RPS	2.03	1.01	1.09	0.54	0.69	1.28	1.59	4.15%
YoY %	100.99%	-7.34%	101.85%	-21.74%	-46.09%	-19.50%	-	-
Horiz. %	127.67%	63.52%	68.55%	33.96%	43.40%	80.50%	100.00%	-
P/EPS	11.98	10.82	13.65	7.52	7.43	10.12	10.59	2.07%
YoY %	10.72%	-20.73%	81.52%	1.21%	-26.58%	-4.44%	-	-
Horiz. %	113.13%	102.17%	128.90%	71.01%	70.16%	95.56%	100.00%	-
EY	8.35	9.24	7.33	13.30	13.46	9.89	9.44	-2.02%
YoY %	-9.63%	26.06%	-44.89%	-1.19%	36.10%	4.77%	-	-
Horiz. %	88.45%	97.88%	77.65%	140.89%	142.58%	104.77%	100.00%	-
DY	3.10	3.89	4.17	6.20	7.69	5.75	4.31	-5.33%
YoY %	-20.31%	-6.71%	-32.74%	-19.38%	33.74%	33.41%	-	-
Horiz. %	71.93%	90.26%	96.75%	143.85%	178.42%	133.41%	100.00%	-
P/NAPS	4.55	2.10	1.33	1.47	0.82	1.07	1.59	19.13%
YoY %	116.67%	57.89%	-9.52%	79.27%	-23.36%	-32.70%	-	-
Horiz. %	286.16%	132.08%	83.65%	92.45%	51.57%	67.30%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos