[GKENT] YoY Annualized Quarter Result on 31-Oct-2015 [#3]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
14-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Oct-2015 [#3]
Profit Trend
QoQ- 10.54%
YoY- 53.62%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 421,660 592,104 546,432 360,830 314,577 319,320 205,658 12.70%
PBT 120,340 126,341 101,625 57,213 36,893 35,660 27,977 27.51%
Tax -31,448 -29,609 -22,609 -16,661 -10,496 -12,026 -7,841 26.03%
NP 88,892 96,732 79,016 40,552 26,397 23,633 20,136 28.06%
-
NP to SH 88,892 96,732 79,016 40,552 26,397 23,633 20,136 28.06%
-
Tax Rate 26.13% 23.44% 22.25% 29.12% 28.45% 33.72% 28.03% -
Total Cost 332,768 495,372 467,416 320,278 288,180 295,686 185,522 10.22%
-
Net Worth 497,276 437,772 357,784 310,313 278,251 230,380 221,931 14.38%
Dividend
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Div 26,209 33,796 25,005 14,052 12,798 10,470 6,010 27.80%
Div Payout % 29.49% 34.94% 31.65% 34.65% 48.48% 44.30% 29.85% -
Equity
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 497,276 437,772 357,784 310,313 278,251 230,380 221,931 14.38%
NOSH 563,269 563,269 375,075 301,128 299,969 224,367 225,402 16.48%
Ratio Analysis
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin 21.08% 16.34% 14.46% 11.24% 8.39% 7.40% 9.79% -
ROE 17.88% 22.10% 22.08% 13.07% 9.49% 10.26% 9.07% -
Per Share
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 75.08 105.12 145.69 119.83 104.87 142.32 91.24 -3.19%
EPS 15.87 17.20 21.07 13.47 8.80 10.53 8.93 10.05%
DPS 4.67 6.00 6.67 4.67 4.27 4.67 2.67 9.76%
NAPS 0.8854 0.7772 0.9539 1.0305 0.9276 1.0268 0.9846 -1.75%
Adjusted Per Share Value based on latest NOSH - 301,800
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 80.78 113.43 104.68 69.13 60.26 61.17 39.40 12.70%
EPS 17.03 18.53 15.14 7.77 5.06 4.53 3.86 28.05%
DPS 5.02 6.47 4.79 2.69 2.45 2.01 1.15 27.82%
NAPS 0.9527 0.8387 0.6854 0.5945 0.5331 0.4413 0.4252 14.38%
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 1.09 3.24 2.48 1.64 1.45 1.06 0.98 -
P/RPS 1.45 3.08 1.70 1.37 1.38 0.74 1.07 5.19%
P/EPS 6.89 18.87 11.77 12.18 16.48 10.06 10.97 -7.45%
EY 14.52 5.30 8.49 8.21 6.07 9.94 9.12 8.05%
DY 4.28 1.85 2.69 2.85 2.94 4.40 2.72 7.84%
P/NAPS 1.23 4.17 2.60 1.59 1.56 1.03 1.00 3.50%
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 19/12/18 05/12/17 05/12/16 14/12/15 15/12/14 13/12/13 10/12/12 -
Price 0.785 3.39 2.80 1.64 1.10 1.17 0.96 -
P/RPS 1.05 3.22 1.92 1.37 1.05 0.82 1.05 0.00%
P/EPS 4.96 19.74 13.29 12.18 12.50 11.11 10.75 -12.09%
EY 20.16 5.07 7.52 8.21 8.00 9.00 9.31 13.73%
DY 5.94 1.77 2.38 2.85 3.88 3.99 2.78 13.48%
P/NAPS 0.89 4.36 2.94 1.59 1.19 1.14 0.98 -1.59%

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