[GKENT] YoY Annualized Quarter Result on 31-Jul-2012 [#2]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
28-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jul-2012 [#2]
Profit Trend
QoQ- 11.24%
YoY- 20.74%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 347,374 279,804 335,266 193,044 144,170 142,782 102,690 22.50%
PBT 52,402 34,372 32,604 28,400 24,314 21,268 18,302 19.15%
Tax -15,718 -9,232 -11,300 -7,348 -6,878 -5,584 -5,212 20.18%
NP 36,684 25,140 21,304 21,052 17,436 15,684 13,090 18.72%
-
NP to SH 36,684 25,140 21,304 21,052 17,436 15,684 13,090 18.72%
-
Tax Rate 30.00% 26.86% 34.66% 25.87% 28.29% 26.26% 28.48% -
Total Cost 310,690 254,664 313,962 171,992 126,734 127,098 89,600 23.01%
-
Net Worth 300,718 276,809 235,114 226,241 175,343 0 145,028 12.91%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div 12,027 11,971 9,065 8,958 8,941 9,132 9,027 4.89%
Div Payout % 32.79% 47.62% 42.55% 42.55% 51.28% 58.23% 68.97% -
Equity
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 300,718 276,809 235,114 226,241 175,343 0 145,028 12.91%
NOSH 300,688 299,285 226,638 223,957 223,538 228,305 225,689 4.89%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 10.56% 8.98% 6.35% 10.91% 12.09% 10.98% 12.75% -
ROE 12.20% 9.08% 9.06% 9.31% 9.94% 0.00% 9.03% -
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 115.53 93.49 147.93 86.20 64.49 62.54 45.50 16.79%
EPS 12.20 8.40 9.40 9.40 7.80 7.00 5.80 13.18%
DPS 4.00 4.00 4.00 4.00 4.00 4.00 4.00 0.00%
NAPS 1.0001 0.9249 1.0374 1.0102 0.7844 0.00 0.6426 7.64%
Adjusted Per Share Value based on latest NOSH - 222,961
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 61.67 49.68 59.52 34.27 25.60 25.35 18.23 22.51%
EPS 6.51 4.46 3.78 3.74 3.10 2.78 2.32 18.75%
DPS 2.14 2.13 1.61 1.59 1.59 1.62 1.60 4.96%
NAPS 0.5339 0.4914 0.4174 0.4017 0.3113 0.00 0.2575 12.91%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 1.51 1.84 1.13 1.03 1.18 1.39 0.73 -
P/RPS 1.31 1.97 0.76 1.19 1.83 2.22 1.60 -3.27%
P/EPS 12.38 21.90 12.02 10.96 15.13 20.23 12.59 -0.27%
EY 8.08 4.57 8.32 9.13 6.61 4.94 7.95 0.27%
DY 2.65 2.17 3.54 3.88 3.39 2.88 5.48 -11.39%
P/NAPS 1.51 1.99 1.09 1.02 1.50 0.00 1.14 4.79%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 29/09/15 17/09/14 24/09/13 28/09/12 27/09/11 27/09/10 28/09/09 -
Price 1.54 1.59 1.14 1.00 1.04 1.29 0.70 -
P/RPS 1.33 1.70 0.77 1.16 1.61 2.06 1.54 -2.41%
P/EPS 12.62 18.93 12.13 10.64 13.33 18.78 12.07 0.74%
EY 7.92 5.28 8.25 9.40 7.50 5.33 8.29 -0.75%
DY 2.60 2.52 3.51 4.00 3.85 3.10 5.71 -12.28%
P/NAPS 1.54 1.72 1.10 0.99 1.33 0.00 1.09 5.92%

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