[GKENT] YoY Cumulative Quarter Result on 31-Jul-2009 [#2]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
28-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jul-2009 [#2]
Profit Trend
QoQ- 230.72%
YoY- 45.19%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Cumulative Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 96,522 72,085 71,391 51,345 51,326 40,104 45,448 13.36%
PBT 14,200 12,157 10,634 9,151 6,526 8,915 6,363 14.30%
Tax -3,674 -3,439 -2,792 -2,606 -2,006 -3,111 -2,096 9.79%
NP 10,526 8,718 7,842 6,545 4,520 5,804 4,267 16.22%
-
NP to SH 10,526 8,718 7,842 6,545 4,508 5,749 4,171 16.66%
-
Tax Rate 25.87% 28.29% 26.26% 28.48% 30.74% 34.90% 32.94% -
Total Cost 85,996 63,367 63,549 44,800 46,806 34,300 41,181 13.04%
-
Net Worth 226,241 175,343 0 145,028 182,190 170,170 0 -
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div 4,479 4,470 4,566 4,513 - - - -
Div Payout % 42.55% 51.28% 58.23% 68.97% - - - -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 226,241 175,343 0 145,028 182,190 170,170 0 -
NOSH 223,957 223,538 228,305 225,689 225,400 225,450 158,593 5.91%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 10.91% 12.09% 10.98% 12.75% 8.81% 14.47% 9.39% -
ROE 4.65% 4.97% 0.00% 4.51% 2.47% 3.38% 0.00% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 43.10 32.25 31.27 22.75 22.77 17.79 28.66 7.03%
EPS 4.70 3.90 3.50 2.90 2.00 2.55 1.85 16.79%
DPS 2.00 2.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 1.0102 0.7844 0.00 0.6426 0.8083 0.7548 0.00 -
Adjusted Per Share Value based on latest NOSH - 228,300
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 17.14 12.80 12.67 9.12 9.11 7.12 8.07 13.36%
EPS 1.87 1.55 1.39 1.16 0.80 1.02 0.74 16.69%
DPS 0.80 0.79 0.81 0.80 0.00 0.00 0.00 -
NAPS 0.4017 0.3113 0.00 0.2575 0.3235 0.3021 0.00 -
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 1.03 1.18 1.39 0.73 0.54 0.63 0.48 -
P/RPS 2.39 3.66 4.45 3.21 2.37 3.54 1.67 6.15%
P/EPS 21.91 30.26 40.47 25.17 27.00 24.71 18.25 3.09%
EY 4.56 3.31 2.47 3.97 3.70 4.05 5.48 -3.01%
DY 1.94 1.69 1.44 2.74 0.00 0.00 0.00 -
P/NAPS 1.02 1.50 0.00 1.14 0.67 0.83 0.00 -
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 28/09/12 27/09/11 27/09/10 28/09/09 03/09/08 11/09/07 20/09/06 -
Price 1.00 1.04 1.29 0.70 0.54 0.58 0.51 -
P/RPS 2.32 3.23 4.13 3.08 2.37 3.26 1.78 4.51%
P/EPS 21.28 26.67 37.56 24.14 27.00 22.75 19.39 1.56%
EY 4.70 3.75 2.66 4.14 3.70 4.40 5.16 -1.54%
DY 2.00 1.92 1.55 2.86 0.00 0.00 0.00 -
P/NAPS 0.99 1.33 0.00 1.09 0.67 0.77 0.00 -

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