[GKENT] YoY Annualized Quarter Result on 31-Oct-2013 [#3]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
13-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Oct-2013 [#3]
Profit Trend
QoQ- 10.93%
YoY- 17.37%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 546,432 360,830 314,577 319,320 205,658 138,153 156,150 23.19%
PBT 101,625 57,213 36,893 35,660 27,977 22,768 28,381 23.66%
Tax -22,609 -16,661 -10,496 -12,026 -7,841 -6,362 -6,981 21.61%
NP 79,016 40,552 26,397 23,633 20,136 16,405 21,400 24.29%
-
NP to SH 79,016 40,552 26,397 23,633 20,136 16,405 21,400 24.29%
-
Tax Rate 22.25% 29.12% 28.45% 33.72% 28.03% 27.94% 24.60% -
Total Cost 467,416 320,278 288,180 295,686 185,522 121,748 134,750 23.01%
-
Net Worth 357,784 310,313 278,251 230,380 221,931 174,425 158,182 14.55%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div 25,005 14,052 12,798 10,470 6,010 5,965 5,986 26.87%
Div Payout % 31.65% 34.65% 48.48% 44.30% 29.85% 36.36% 27.98% -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 357,784 310,313 278,251 230,380 221,931 174,425 158,182 14.55%
NOSH 375,075 301,128 299,969 224,367 225,402 223,709 224,500 8.92%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 14.46% 11.24% 8.39% 7.40% 9.79% 11.87% 13.70% -
ROE 22.08% 13.07% 9.49% 10.26% 9.07% 9.41% 13.53% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 145.69 119.83 104.87 142.32 91.24 61.76 69.55 13.10%
EPS 21.07 13.47 8.80 10.53 8.93 7.33 9.47 14.24%
DPS 6.67 4.67 4.27 4.67 2.67 2.67 2.67 16.46%
NAPS 0.9539 1.0305 0.9276 1.0268 0.9846 0.7797 0.7046 5.17%
Adjusted Per Share Value based on latest NOSH - 228,161
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 104.68 69.13 60.26 61.17 39.40 26.47 29.91 23.19%
EPS 15.14 7.77 5.06 4.53 3.86 3.14 4.10 24.29%
DPS 4.79 2.69 2.45 2.01 1.15 1.14 1.15 26.81%
NAPS 0.6854 0.5945 0.5331 0.4413 0.4252 0.3342 0.303 14.55%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 2.48 1.64 1.45 1.06 0.98 0.975 1.24 -
P/RPS 1.70 1.37 1.38 0.74 1.07 1.58 1.78 -0.76%
P/EPS 11.77 12.18 16.48 10.06 10.97 13.30 13.01 -1.65%
EY 8.49 8.21 6.07 9.94 9.12 7.52 7.69 1.66%
DY 2.69 2.85 2.94 4.40 2.72 2.74 2.15 3.80%
P/NAPS 2.60 1.59 1.56 1.03 1.00 1.25 1.76 6.71%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 05/12/16 14/12/15 15/12/14 13/12/13 10/12/12 08/12/11 14/12/10 -
Price 2.80 1.64 1.10 1.17 0.96 1.00 1.19 -
P/RPS 1.92 1.37 1.05 0.82 1.05 1.62 1.71 1.94%
P/EPS 13.29 12.18 12.50 11.11 10.75 13.64 12.48 1.05%
EY 7.52 8.21 8.00 9.00 9.31 7.33 8.01 -1.04%
DY 2.38 2.85 3.88 3.99 2.78 2.67 2.24 1.01%
P/NAPS 2.94 1.59 1.19 1.14 0.98 1.28 1.69 9.65%

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