[GKENT] YoY Annualized Quarter Result on 31-Jul-2007 [#2]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
11-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jul-2007 [#2]
Profit Trend
QoQ- 58.9%
YoY- 37.83%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 142,782 102,690 102,652 80,208 90,896 96,684 91,974 7.60%
PBT 21,268 18,302 13,052 17,830 12,726 12,268 14,242 6.90%
Tax -5,584 -5,212 -4,012 -6,222 -4,192 -3,358 -4,560 3.43%
NP 15,684 13,090 9,040 11,608 8,534 8,910 9,682 8.36%
-
NP to SH 15,684 13,090 9,016 11,498 8,342 8,824 9,682 8.36%
-
Tax Rate 26.26% 28.48% 30.74% 34.90% 32.94% 27.37% 32.02% -
Total Cost 127,098 89,600 93,612 68,600 82,362 87,774 82,292 7.51%
-
Net Worth 0 145,028 182,190 170,170 0 103,935 92,200 -
Dividend
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div 9,132 9,027 - - - - - -
Div Payout % 58.23% 68.97% - - - - - -
Equity
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 0 145,028 182,190 170,170 0 103,935 92,200 -
NOSH 228,305 225,689 225,400 225,450 158,593 158,705 158,202 6.30%
Ratio Analysis
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin 10.98% 12.75% 8.81% 14.47% 9.39% 9.22% 10.53% -
ROE 0.00% 9.03% 4.95% 6.76% 0.00% 8.49% 10.50% -
Per Share
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 62.54 45.50 45.54 35.58 57.31 60.92 58.14 1.22%
EPS 7.00 5.80 4.00 5.10 3.70 5.56 6.12 2.26%
DPS 4.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.6426 0.8083 0.7548 0.00 0.6549 0.5828 -
Adjusted Per Share Value based on latest NOSH - 225,142
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 25.35 18.23 18.22 14.24 16.14 17.16 16.33 7.60%
EPS 2.78 2.32 1.60 2.04 1.48 1.57 1.72 8.32%
DPS 1.62 1.60 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.2575 0.3235 0.3021 0.00 0.1845 0.1637 -
Price Multiplier on Financial Quarter End Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 -
Price 1.39 0.73 0.54 0.63 0.48 0.62 0.79 -
P/RPS 2.22 1.60 1.19 1.77 0.84 1.02 1.36 8.50%
P/EPS 20.23 12.59 13.50 12.35 9.13 11.15 12.91 7.76%
EY 4.94 7.95 7.41 8.10 10.96 8.97 7.75 -7.22%
DY 2.88 5.48 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.14 0.67 0.83 0.00 0.95 1.36 -
Price Multiplier on Announcement Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 27/09/10 28/09/09 03/09/08 11/09/07 20/09/06 27/09/05 30/09/04 -
Price 1.29 0.70 0.54 0.58 0.51 0.62 0.75 -
P/RPS 2.06 1.54 1.19 1.63 0.89 1.02 1.29 8.10%
P/EPS 18.78 12.07 13.50 11.37 9.70 11.15 12.25 7.37%
EY 5.33 8.29 7.41 8.79 10.31 8.97 8.16 -6.84%
DY 3.10 5.71 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.09 0.67 0.77 0.00 0.95 1.29 -

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