[GKENT] YoY Annualized Quarter Result on 31-Jul-2013 [#2]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
24-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jul-2013 [#2]
Profit Trend
QoQ- -3.81%
YoY- 1.2%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 575,464 347,374 279,804 335,266 193,044 144,170 142,782 26.12%
PBT 93,326 52,402 34,372 32,604 28,400 24,314 21,268 27.92%
Tax -22,286 -15,718 -9,232 -11,300 -7,348 -6,878 -5,584 25.91%
NP 71,040 36,684 25,140 21,304 21,052 17,436 15,684 28.60%
-
NP to SH 71,040 36,684 25,140 21,304 21,052 17,436 15,684 28.60%
-
Tax Rate 23.88% 30.00% 26.86% 34.66% 25.87% 28.29% 26.26% -
Total Cost 504,424 310,690 254,664 313,962 171,992 126,734 127,098 25.80%
-
Net Worth 342,151 300,718 276,809 235,114 226,241 175,343 0 -
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div 22,433 12,027 11,971 9,065 8,958 8,941 9,132 16.14%
Div Payout % 31.58% 32.79% 47.62% 42.55% 42.55% 51.28% 58.23% -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 342,151 300,718 276,809 235,114 226,241 175,343 0 -
NOSH 373,894 300,688 299,285 226,638 223,957 223,538 228,305 8.56%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 12.34% 10.56% 8.98% 6.35% 10.91% 12.09% 10.98% -
ROE 20.76% 12.20% 9.08% 9.06% 9.31% 9.94% 0.00% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 153.91 115.53 93.49 147.93 86.20 64.49 62.54 16.17%
EPS 19.00 12.20 8.40 9.40 9.40 7.80 7.00 18.08%
DPS 6.00 4.00 4.00 4.00 4.00 4.00 4.00 6.98%
NAPS 0.9151 1.0001 0.9249 1.0374 1.0102 0.7844 0.00 -
Adjusted Per Share Value based on latest NOSH - 222,391
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 110.24 66.55 53.60 64.23 36.98 27.62 27.35 26.12%
EPS 13.61 7.03 4.82 4.08 4.03 3.34 3.00 28.63%
DPS 4.30 2.30 2.29 1.74 1.72 1.71 1.75 16.14%
NAPS 0.6555 0.5761 0.5303 0.4504 0.4334 0.3359 0.00 -
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 2.00 1.51 1.84 1.13 1.03 1.18 1.39 -
P/RPS 1.30 1.31 1.97 0.76 1.19 1.83 2.22 -8.52%
P/EPS 10.53 12.38 21.90 12.02 10.96 15.13 20.23 -10.30%
EY 9.50 8.08 4.57 8.32 9.13 6.61 4.94 11.50%
DY 3.00 2.65 2.17 3.54 3.88 3.39 2.88 0.68%
P/NAPS 2.19 1.51 1.99 1.09 1.02 1.50 0.00 -
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 27/09/16 29/09/15 17/09/14 24/09/13 28/09/12 27/09/11 27/09/10 -
Price 2.51 1.54 1.59 1.14 1.00 1.04 1.29 -
P/RPS 1.63 1.33 1.70 0.77 1.16 1.61 2.06 -3.82%
P/EPS 13.21 12.62 18.93 12.13 10.64 13.33 18.78 -5.68%
EY 7.57 7.92 5.28 8.25 9.40 7.50 5.33 6.01%
DY 2.39 2.60 2.52 3.51 4.00 3.85 3.10 -4.23%
P/NAPS 2.74 1.54 1.72 1.10 0.99 1.33 0.00 -

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
Post a Comment