[GKENT] YoY Annualized Quarter Result on 31-Jul-2017 [#2]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
28-Sep-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
31-Jul-2017 [#2]
Profit Trend
QoQ- 18.6%
YoY- 23.51%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Revenue 218,942 361,000 425,390 633,978 575,464 347,374 279,804 -4.00%
PBT 31,296 67,332 111,130 116,122 93,326 52,402 34,372 -1.54%
Tax -6,362 -18,210 -18,900 -28,380 -22,286 -15,718 -9,232 -6.01%
NP 24,934 49,122 92,230 87,742 71,040 36,684 25,140 -0.13%
-
NP to SH 24,934 49,122 92,230 87,742 71,040 36,684 25,140 -0.13%
-
Tax Rate 20.33% 27.05% 17.01% 24.44% 23.88% 30.00% 26.86% -
Total Cost 194,008 311,878 333,160 546,236 504,424 310,690 254,664 -4.42%
-
Net Worth 504,964 491,488 490,244 423,242 342,151 300,718 276,809 10.52%
Dividend
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Div 10,579 16,158 22,475 28,122 22,433 12,027 11,971 -2.03%
Div Payout % 42.43% 32.89% 24.37% 32.05% 31.58% 32.79% 47.62% -
Equity
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Net Worth 504,964 491,488 490,244 423,242 342,151 300,718 276,809 10.52%
NOSH 563,269 563,269 563,269 562,448 373,894 300,688 299,285 11.10%
Ratio Analysis
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
NP Margin 11.39% 13.61% 21.68% 13.84% 12.34% 10.56% 8.98% -
ROE 4.94% 9.99% 18.81% 20.73% 20.76% 12.20% 9.08% -
Per Share
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 41.39 67.02 75.71 112.72 153.91 115.53 93.49 -12.68%
EPS 4.80 9.20 16.40 15.60 19.00 12.20 8.40 -8.89%
DPS 2.00 3.00 4.00 5.00 6.00 4.00 4.00 -10.90%
NAPS 0.9546 0.9125 0.8725 0.7525 0.9151 1.0001 0.9249 0.52%
Adjusted Per Share Value based on latest NOSH - 563,888
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 41.94 69.16 81.49 121.45 110.24 66.55 53.60 -4.00%
EPS 4.78 9.41 17.67 16.81 13.61 7.03 4.82 -0.13%
DPS 2.03 3.10 4.31 5.39 4.30 2.30 2.29 -1.98%
NAPS 0.9674 0.9416 0.9392 0.8108 0.6555 0.5761 0.5303 10.52%
Price Multiplier on Financial Quarter End Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 -
Price 0.68 1.16 1.43 4.30 2.00 1.51 1.84 -
P/RPS 1.64 1.73 1.89 3.81 1.30 1.31 1.97 -3.00%
P/EPS 14.43 12.72 8.71 27.56 10.53 12.38 21.90 -6.71%
EY 6.93 7.86 11.48 3.63 9.50 8.08 4.57 7.17%
DY 2.94 2.59 2.80 1.16 3.00 2.65 2.17 5.18%
P/NAPS 0.71 1.27 1.64 5.71 2.19 1.51 1.99 -15.76%
Price Multiplier on Announcement Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 14/09/20 24/09/19 26/09/18 28/09/17 27/09/16 29/09/15 17/09/14 -
Price 0.73 1.04 1.37 3.05 2.51 1.54 1.59 -
P/RPS 1.76 1.55 1.81 2.71 1.63 1.33 1.70 0.57%
P/EPS 15.49 11.40 8.35 19.55 13.21 12.62 18.93 -3.28%
EY 6.46 8.77 11.98 5.11 7.57 7.92 5.28 3.41%
DY 2.74 2.88 2.92 1.64 2.39 2.60 2.52 1.40%
P/NAPS 0.76 1.14 1.57 4.05 2.74 1.54 1.72 -12.71%

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