[GKENT] YoY Cumulative Quarter Result on 31-Jan-2017 [#4]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
20-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
31-Jan-2017 [#4]
Profit Trend
QoQ- 70.9%
YoY- 102.26%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Revenue 310,829 430,748 616,990 598,965 536,207 353,158 506,299 -6.58%
PBT 59,317 126,407 160,330 134,098 70,699 40,332 51,135 2.09%
Tax -10,569 -41,489 -35,897 -32,819 -20,625 -12,244 -14,927 -4.70%
NP 48,748 84,918 124,433 101,279 50,074 28,088 36,208 4.23%
-
NP to SH 48,748 84,918 124,433 101,279 50,074 28,088 36,208 4.23%
-
Tax Rate 17.82% 32.82% 22.39% 24.47% 29.17% 30.36% 29.19% -
Total Cost 262,081 345,830 492,557 497,686 486,133 325,070 470,091 -7.82%
-
Net Worth 524,543 500,044 475,793 266,689 258,190 288,578 185,116 15.64%
Dividend
31/03/21 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Div 18,320 38,901 53,510 37,551 21,079 15,998 16,871 1.15%
Div Payout % 37.58% 45.81% 43.00% 37.08% 42.10% 56.96% 46.60% -
Equity
31/03/21 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Net Worth 524,543 500,044 475,793 266,689 258,190 288,578 185,116 15.64%
NOSH 563,269 563,269 563,269 375,513 301,131 301,860 224,956 13.66%
Ratio Analysis
31/03/21 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
NP Margin 15.68% 19.71% 20.17% 16.91% 9.34% 7.95% 7.15% -
ROE 9.29% 16.98% 26.15% 37.98% 19.39% 9.73% 19.56% -
Per Share
31/03/21 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 59.38 77.51 109.54 159.51 178.06 116.99 225.07 -16.96%
EPS 9.20 15.30 22.10 18.00 13.30 9.30 12.10 -3.75%
DPS 3.50 7.00 9.50 10.00 7.00 5.30 7.50 -10.08%
NAPS 1.0021 0.8998 0.8447 0.7102 0.8574 0.956 0.8229 2.78%
Adjusted Per Share Value based on latest NOSH - 375,513
31/03/21 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 55.18 76.47 109.54 106.34 95.20 62.70 89.89 -6.58%
EPS 8.65 15.08 22.10 17.98 8.89 4.99 6.43 4.22%
DPS 3.25 6.91 9.50 6.67 3.74 2.84 3.00 1.12%
NAPS 0.9312 0.8878 0.8447 0.4735 0.4584 0.5123 0.3286 15.64%
Price Multiplier on Financial Quarter End Date
31/03/21 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 31/03/21 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 -
Price 0.79 1.08 3.82 3.03 1.59 1.22 1.16 -
P/RPS 1.33 1.39 3.49 1.90 0.89 1.04 0.52 14.00%
P/EPS 8.48 7.07 17.29 11.23 9.56 13.11 7.21 2.28%
EY 11.79 14.15 5.78 8.90 10.46 7.63 13.88 -2.25%
DY 4.43 6.48 2.49 3.30 4.40 4.34 6.47 -5.14%
P/NAPS 0.79 1.20 4.52 4.27 1.85 1.28 1.41 -7.76%
Price Multiplier on Announcement Date
31/03/21 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 21/06/21 25/03/19 19/03/18 20/03/17 29/03/16 26/03/15 27/03/14 -
Price 0.735 1.09 4.33 3.23 1.80 1.27 1.21 -
P/RPS 1.24 1.41 3.95 2.03 1.01 1.09 0.54 12.29%
P/EPS 7.89 7.13 19.60 11.98 10.82 13.65 7.52 0.67%
EY 12.67 14.02 5.10 8.35 9.24 7.33 13.30 -0.67%
DY 4.76 6.42 2.19 3.10 3.89 4.17 6.20 -3.62%
P/NAPS 0.73 1.21 5.13 4.55 2.10 1.33 1.47 -9.30%

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