[GKENT] YoY Annualized Quarter Result on 31-Jul-2015 [#2]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
29-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Jul-2015 [#2]
Profit Trend
QoQ- -7.07%
YoY- 45.92%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 425,390 633,978 575,464 347,374 279,804 335,266 193,044 14.06%
PBT 111,130 116,122 93,326 52,402 34,372 32,604 28,400 25.51%
Tax -18,900 -28,380 -22,286 -15,718 -9,232 -11,300 -7,348 17.04%
NP 92,230 87,742 71,040 36,684 25,140 21,304 21,052 27.90%
-
NP to SH 92,230 87,742 71,040 36,684 25,140 21,304 21,052 27.90%
-
Tax Rate 17.01% 24.44% 23.88% 30.00% 26.86% 34.66% 25.87% -
Total Cost 333,160 546,236 504,424 310,690 254,664 313,962 171,992 11.64%
-
Net Worth 490,244 423,242 342,151 300,718 276,809 235,114 226,241 13.74%
Dividend
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Div 22,475 28,122 22,433 12,027 11,971 9,065 8,958 16.56%
Div Payout % 24.37% 32.05% 31.58% 32.79% 47.62% 42.55% 42.55% -
Equity
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 490,244 423,242 342,151 300,718 276,809 235,114 226,241 13.74%
NOSH 563,269 562,448 373,894 300,688 299,285 226,638 223,957 16.60%
Ratio Analysis
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
NP Margin 21.68% 13.84% 12.34% 10.56% 8.98% 6.35% 10.91% -
ROE 18.81% 20.73% 20.76% 12.20% 9.08% 9.06% 9.31% -
Per Share
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 75.71 112.72 153.91 115.53 93.49 147.93 86.20 -2.13%
EPS 16.40 15.60 19.00 12.20 8.40 9.40 9.40 9.71%
DPS 4.00 5.00 6.00 4.00 4.00 4.00 4.00 0.00%
NAPS 0.8725 0.7525 0.9151 1.0001 0.9249 1.0374 1.0102 -2.41%
Adjusted Per Share Value based on latest NOSH - 302,607
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 81.49 121.45 110.24 66.55 53.60 64.23 36.98 14.06%
EPS 17.67 16.81 13.61 7.03 4.82 4.08 4.03 27.92%
DPS 4.31 5.39 4.30 2.30 2.29 1.74 1.72 16.53%
NAPS 0.9392 0.8108 0.6555 0.5761 0.5303 0.4504 0.4334 13.75%
Price Multiplier on Financial Quarter End Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 -
Price 1.43 4.30 2.00 1.51 1.84 1.13 1.03 -
P/RPS 1.89 3.81 1.30 1.31 1.97 0.76 1.19 8.01%
P/EPS 8.71 27.56 10.53 12.38 21.90 12.02 10.96 -3.75%
EY 11.48 3.63 9.50 8.08 4.57 8.32 9.13 3.88%
DY 2.80 1.16 3.00 2.65 2.17 3.54 3.88 -5.28%
P/NAPS 1.64 5.71 2.19 1.51 1.99 1.09 1.02 8.23%
Price Multiplier on Announcement Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 26/09/18 28/09/17 27/09/16 29/09/15 17/09/14 24/09/13 28/09/12 -
Price 1.37 3.05 2.51 1.54 1.59 1.14 1.00 -
P/RPS 1.81 2.71 1.63 1.33 1.70 0.77 1.16 7.69%
P/EPS 8.35 19.55 13.21 12.62 18.93 12.13 10.64 -3.95%
EY 11.98 5.11 7.57 7.92 5.28 8.25 9.40 4.12%
DY 2.92 1.64 2.39 2.60 2.52 3.51 4.00 -5.10%
P/NAPS 1.57 4.05 2.74 1.54 1.72 1.10 0.99 7.98%

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