[GKENT] YoY Cumulative Quarter Result on 31-Jan-2015 [#4]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
26-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jan-2015 [#4]
Profit Trend
QoQ- 41.87%
YoY- -22.43%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Cumulative Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 616,990 598,965 536,207 353,158 506,299 276,810 152,253 26.23%
PBT 160,330 134,098 70,699 40,332 51,135 35,576 26,196 35.21%
Tax -35,897 -32,819 -20,625 -12,244 -14,927 -10,018 -6,858 31.73%
NP 124,433 101,279 50,074 28,088 36,208 25,558 19,338 36.34%
-
NP to SH 124,433 101,279 50,074 28,088 36,208 25,558 19,338 36.34%
-
Tax Rate 22.39% 24.47% 29.17% 30.36% 29.19% 28.16% 26.18% -
Total Cost 492,557 497,686 486,133 325,070 470,091 251,252 132,915 24.37%
-
Net Worth 475,793 266,689 258,190 288,578 185,116 232,823 182,968 17.24%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div 53,510 37,551 21,079 15,998 16,871 14,609 11,243 29.66%
Div Payout % 43.00% 37.08% 42.10% 56.96% 46.60% 57.16% 58.14% -
Equity
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 475,793 266,689 258,190 288,578 185,116 232,823 182,968 17.24%
NOSH 563,269 375,513 301,131 301,860 224,956 224,754 224,860 16.52%
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin 20.17% 16.91% 9.34% 7.95% 7.15% 9.23% 12.70% -
ROE 26.15% 37.98% 19.39% 9.73% 19.56% 10.98% 10.57% -
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 109.54 159.51 178.06 116.99 225.07 123.16 67.71 8.33%
EPS 22.10 18.00 13.30 9.30 12.10 11.30 8.60 17.01%
DPS 9.50 10.00 7.00 5.30 7.50 6.50 5.00 11.27%
NAPS 0.8447 0.7102 0.8574 0.956 0.8229 1.0359 0.8137 0.62%
Adjusted Per Share Value based on latest NOSH - 295,535
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 109.54 106.34 95.20 62.70 89.89 49.14 27.03 26.23%
EPS 22.10 17.98 8.89 4.99 6.43 4.54 3.43 36.37%
DPS 9.50 6.67 3.74 2.84 3.00 2.59 2.00 29.62%
NAPS 0.8447 0.4735 0.4584 0.5123 0.3286 0.4133 0.3248 17.25%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 3.82 3.03 1.59 1.22 1.16 0.92 0.95 -
P/RPS 3.49 1.90 0.89 1.04 0.52 0.75 1.40 16.42%
P/EPS 17.29 11.23 9.56 13.11 7.21 8.09 11.05 7.73%
EY 5.78 8.90 10.46 7.63 13.88 12.36 9.05 -7.19%
DY 2.49 3.30 4.40 4.34 6.47 7.07 5.26 -11.70%
P/NAPS 4.52 4.27 1.85 1.28 1.41 0.89 1.17 25.23%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 19/03/18 20/03/17 29/03/16 26/03/15 27/03/14 28/03/13 28/03/12 -
Price 4.33 3.23 1.80 1.27 1.21 0.845 0.87 -
P/RPS 3.95 2.03 1.01 1.09 0.54 0.69 1.28 20.63%
P/EPS 19.60 11.98 10.82 13.65 7.52 7.43 10.12 11.63%
EY 5.10 8.35 9.24 7.33 13.30 13.46 9.89 -10.44%
DY 2.19 3.10 3.89 4.17 6.20 7.69 5.75 -14.84%
P/NAPS 5.13 4.55 2.10 1.33 1.47 0.82 1.07 29.82%

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