[GKENT] YoY Annualized Quarter Result on 31-Oct-2004 [#3]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
09-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- 3.53%
YoY- 83.59%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 86,112 88,516 98,401 96,768 105,910 99,174 222,402 -14.62%
PBT 14,717 11,146 11,962 13,850 8,304 5,077 2,152 37.75%
Tax -4,421 -3,456 -3,324 -3,826 -2,844 -2,714 -524 42.65%
NP 10,296 7,690 8,638 10,024 5,460 2,362 1,628 35.96%
-
NP to SH 10,200 7,530 8,522 10,024 5,460 2,362 1,628 35.75%
-
Tax Rate 30.04% 31.01% 27.79% 27.62% 34.25% 53.46% 24.35% -
Total Cost 75,816 80,825 89,762 86,744 100,450 96,812 220,774 -16.31%
-
Net Worth 172,800 0 0 95,703 50,033 11,804 63,997 17.99%
Dividend
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Net Worth 172,800 0 0 95,703 50,033 11,804 63,997 17.99%
NOSH 225,000 225,019 158,610 158,607 93,068 84,320 84,206 17.78%
Ratio Analysis
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
NP Margin 11.96% 8.69% 8.78% 10.36% 5.16% 2.38% 0.73% -
ROE 5.90% 0.00% 0.00% 10.47% 10.91% 20.01% 2.54% -
Per Share
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 38.27 39.34 62.04 61.01 113.80 117.62 264.11 -27.51%
EPS 4.53 3.33 3.79 6.32 5.87 2.80 1.93 15.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.768 0.00 0.00 0.6034 0.5376 0.14 0.76 0.17%
Adjusted Per Share Value based on latest NOSH - 158,402
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 16.50 16.96 18.85 18.54 20.29 19.00 42.61 -14.61%
EPS 1.95 1.44 1.63 1.92 1.05 0.45 0.31 35.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.331 0.00 0.00 0.1833 0.0959 0.0226 0.1226 17.99%
Price Multiplier on Financial Quarter End Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 -
Price 0.57 0.57 0.60 0.72 1.52 0.29 0.44 -
P/RPS 1.49 1.45 0.97 1.18 1.34 0.25 0.17 43.56%
P/EPS 12.57 17.03 11.17 11.39 25.91 10.35 22.76 -9.41%
EY 7.95 5.87 8.96 8.78 3.86 9.66 4.39 10.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.00 0.00 1.19 2.83 2.07 0.58 4.14%
Price Multiplier on Announcement Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 18/12/07 19/12/06 13/12/05 09/12/04 29/12/03 17/12/02 21/12/01 -
Price 0.54 0.57 0.60 0.81 1.19 0.28 0.49 -
P/RPS 1.41 1.45 0.97 1.33 1.05 0.24 0.19 39.64%
P/EPS 11.91 17.03 11.17 12.82 20.28 9.99 25.34 -11.81%
EY 8.40 5.87 8.96 7.80 4.93 10.01 3.95 13.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.00 0.00 1.34 2.21 2.00 0.64 1.50%

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