[GKENT] YoY Annualized Quarter Result on 31-Oct-2014 [#3]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
15-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Oct-2014 [#3]
Profit Trend
QoQ- 5.0%
YoY- 11.7%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 592,104 546,432 360,830 314,577 319,320 205,658 138,153 27.42%
PBT 126,341 101,625 57,213 36,893 35,660 27,977 22,768 33.02%
Tax -29,609 -22,609 -16,661 -10,496 -12,026 -7,841 -6,362 29.18%
NP 96,732 79,016 40,552 26,397 23,633 20,136 16,405 34.37%
-
NP to SH 96,732 79,016 40,552 26,397 23,633 20,136 16,405 34.37%
-
Tax Rate 23.44% 22.25% 29.12% 28.45% 33.72% 28.03% 27.94% -
Total Cost 495,372 467,416 320,278 288,180 295,686 185,522 121,748 26.32%
-
Net Worth 437,772 357,784 310,313 278,251 230,380 221,931 174,425 16.55%
Dividend
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Div 33,796 25,005 14,052 12,798 10,470 6,010 5,965 33.48%
Div Payout % 34.94% 31.65% 34.65% 48.48% 44.30% 29.85% 36.36% -
Equity
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 437,772 357,784 310,313 278,251 230,380 221,931 174,425 16.55%
NOSH 563,269 375,075 301,128 299,969 224,367 225,402 223,709 16.62%
Ratio Analysis
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin 16.34% 14.46% 11.24% 8.39% 7.40% 9.79% 11.87% -
ROE 22.10% 22.08% 13.07% 9.49% 10.26% 9.07% 9.41% -
Per Share
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 105.12 145.69 119.83 104.87 142.32 91.24 61.76 9.26%
EPS 17.20 21.07 13.47 8.80 10.53 8.93 7.33 15.26%
DPS 6.00 6.67 4.67 4.27 4.67 2.67 2.67 14.43%
NAPS 0.7772 0.9539 1.0305 0.9276 1.0268 0.9846 0.7797 -0.05%
Adjusted Per Share Value based on latest NOSH - 301,166
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 105.12 97.01 64.06 55.85 56.69 36.51 24.53 27.41%
EPS 17.20 14.03 7.20 4.69 4.20 3.57 2.91 34.42%
DPS 6.00 4.44 2.49 2.27 1.86 1.07 1.06 33.46%
NAPS 0.7772 0.6352 0.5509 0.494 0.409 0.394 0.3097 16.55%
Price Multiplier on Financial Quarter End Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 -
Price 3.24 2.48 1.64 1.45 1.06 0.98 0.975 -
P/RPS 3.08 1.70 1.37 1.38 0.74 1.07 1.58 11.75%
P/EPS 18.87 11.77 12.18 16.48 10.06 10.97 13.30 5.99%
EY 5.30 8.49 8.21 6.07 9.94 9.12 7.52 -5.65%
DY 1.85 2.69 2.85 2.94 4.40 2.72 2.74 -6.33%
P/NAPS 4.17 2.60 1.59 1.56 1.03 1.00 1.25 22.21%
Price Multiplier on Announcement Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 05/12/17 05/12/16 14/12/15 15/12/14 13/12/13 10/12/12 08/12/11 -
Price 3.39 2.80 1.64 1.10 1.17 0.96 1.00 -
P/RPS 3.22 1.92 1.37 1.05 0.82 1.05 1.62 12.11%
P/EPS 19.74 13.29 12.18 12.50 11.11 10.75 13.64 6.34%
EY 5.07 7.52 8.21 8.00 9.00 9.31 7.33 -5.95%
DY 1.77 2.38 2.85 3.88 3.99 2.78 2.67 -6.61%
P/NAPS 4.36 2.94 1.59 1.19 1.14 0.98 1.28 22.63%

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