[GKENT] YoY Annualized Quarter Result on 31-Oct-2010 [#3]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
14-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Oct-2010 [#3]
Profit Trend
QoQ- 36.44%
YoY- 27.15%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Revenue 319,320 205,658 138,153 156,150 111,758 106,905 86,112 24.38%
PBT 35,660 27,977 22,768 28,381 22,828 12,305 14,717 15.87%
Tax -12,026 -7,841 -6,362 -6,981 -5,997 -4,464 -4,421 18.13%
NP 23,633 20,136 16,405 21,400 16,830 7,841 10,296 14.83%
-
NP to SH 23,633 20,136 16,405 21,400 16,830 7,821 10,200 15.01%
-
Tax Rate 33.72% 28.03% 27.94% 24.60% 26.27% 36.28% 30.04% -
Total Cost 295,686 185,522 121,748 134,750 94,928 99,064 75,816 25.43%
-
Net Worth 230,380 221,931 174,425 158,182 144,961 176,002 172,800 4.90%
Dividend
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Div 10,470 6,010 5,965 5,986 6,010 6,016 - -
Div Payout % 44.30% 29.85% 36.36% 27.98% 35.71% 76.92% - -
Equity
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Net Worth 230,380 221,931 174,425 158,182 144,961 176,002 172,800 4.90%
NOSH 224,367 225,402 223,709 224,500 225,410 225,615 225,000 -0.04%
Ratio Analysis
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
NP Margin 7.40% 9.79% 11.87% 13.70% 15.06% 7.33% 11.96% -
ROE 10.26% 9.07% 9.41% 13.53% 11.61% 4.44% 5.90% -
Per Share
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 142.32 91.24 61.76 69.55 49.58 47.38 38.27 24.44%
EPS 10.53 8.93 7.33 9.47 7.47 3.47 4.53 15.07%
DPS 4.67 2.67 2.67 2.67 2.67 2.67 0.00 -
NAPS 1.0268 0.9846 0.7797 0.7046 0.6431 0.7801 0.768 4.95%
Adjusted Per Share Value based on latest NOSH - 224,942
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 61.17 39.40 26.47 29.91 21.41 20.48 16.50 24.38%
EPS 4.53 3.86 3.14 4.10 3.22 1.50 1.95 15.06%
DPS 2.01 1.15 1.14 1.15 1.15 1.15 0.00 -
NAPS 0.4413 0.4252 0.3342 0.303 0.2777 0.3372 0.331 4.90%
Price Multiplier on Financial Quarter End Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 -
Price 1.06 0.98 0.975 1.24 0.87 0.38 0.57 -
P/RPS 0.74 1.07 1.58 1.78 1.75 0.80 1.49 -11.00%
P/EPS 10.06 10.97 13.30 13.01 11.65 10.96 12.57 -3.64%
EY 9.94 9.12 7.52 7.69 8.58 9.12 7.95 3.78%
DY 4.40 2.72 2.74 2.15 3.07 7.02 0.00 -
P/NAPS 1.03 1.00 1.25 1.76 1.35 0.49 0.74 5.66%
Price Multiplier on Announcement Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 13/12/13 10/12/12 08/12/11 14/12/10 15/12/09 10/12/08 18/12/07 -
Price 1.17 0.96 1.00 1.19 0.88 0.36 0.54 -
P/RPS 0.82 1.05 1.62 1.71 1.77 0.76 1.41 -8.63%
P/EPS 11.11 10.75 13.64 12.48 11.79 10.38 11.91 -1.15%
EY 9.00 9.31 7.33 8.01 8.48 9.63 8.40 1.15%
DY 3.99 2.78 2.67 2.24 3.03 7.41 0.00 -
P/NAPS 1.14 0.98 1.28 1.69 1.37 0.46 0.70 8.45%

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