[GKENT] YoY Cumulative Quarter Result on 31-Jul-2012 [#2]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
28-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jul-2012 [#2]
Profit Trend
QoQ- 122.49%
YoY- 20.74%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Cumulative Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 173,687 139,902 167,633 96,522 72,085 71,391 51,345 22.50%
PBT 26,201 17,186 16,302 14,200 12,157 10,634 9,151 19.15%
Tax -7,859 -4,616 -5,650 -3,674 -3,439 -2,792 -2,606 20.18%
NP 18,342 12,570 10,652 10,526 8,718 7,842 6,545 18.72%
-
NP to SH 18,342 12,570 10,652 10,526 8,718 7,842 6,545 18.72%
-
Tax Rate 30.00% 26.86% 34.66% 25.87% 28.29% 26.26% 28.48% -
Total Cost 155,345 127,332 156,981 85,996 63,367 63,549 44,800 23.01%
-
Net Worth 300,718 276,809 235,114 226,241 175,343 0 145,028 12.91%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div 6,013 5,985 4,532 4,479 4,470 4,566 4,513 4.89%
Div Payout % 32.79% 47.62% 42.55% 42.55% 51.28% 58.23% 68.97% -
Equity
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 300,718 276,809 235,114 226,241 175,343 0 145,028 12.91%
NOSH 300,688 299,285 226,638 223,957 223,538 228,305 225,689 4.89%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 10.56% 8.98% 6.35% 10.91% 12.09% 10.98% 12.75% -
ROE 6.10% 4.54% 4.53% 4.65% 4.97% 0.00% 4.51% -
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 57.76 46.75 73.96 43.10 32.25 31.27 22.75 16.79%
EPS 6.10 4.20 4.70 4.70 3.90 3.50 2.90 13.18%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 2.00 0.00%
NAPS 1.0001 0.9249 1.0374 1.0102 0.7844 0.00 0.6426 7.64%
Adjusted Per Share Value based on latest NOSH - 222,961
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 30.84 24.84 29.76 17.14 12.80 12.67 9.12 22.50%
EPS 3.26 2.23 1.89 1.87 1.55 1.39 1.16 18.78%
DPS 1.07 1.06 0.80 0.80 0.79 0.81 0.80 4.96%
NAPS 0.5339 0.4914 0.4174 0.4017 0.3113 0.00 0.2575 12.91%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 1.51 1.84 1.13 1.03 1.18 1.39 0.73 -
P/RPS 2.61 3.94 1.53 2.39 3.66 4.45 3.21 -3.38%
P/EPS 24.75 43.81 24.04 21.91 30.26 40.47 25.17 -0.27%
EY 4.04 2.28 4.16 4.56 3.31 2.47 3.97 0.29%
DY 1.32 1.09 1.77 1.94 1.69 1.44 2.74 -11.45%
P/NAPS 1.51 1.99 1.09 1.02 1.50 0.00 1.14 4.79%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 29/09/15 17/09/14 24/09/13 28/09/12 27/09/11 27/09/10 28/09/09 -
Price 1.54 1.59 1.14 1.00 1.04 1.29 0.70 -
P/RPS 2.67 3.40 1.54 2.32 3.23 4.13 3.08 -2.35%
P/EPS 25.25 37.86 24.26 21.28 26.67 37.56 24.14 0.75%
EY 3.96 2.64 4.12 4.70 3.75 2.66 4.14 -0.73%
DY 1.30 1.26 1.75 2.00 1.92 1.55 2.86 -12.30%
P/NAPS 1.54 1.72 1.10 0.99 1.33 0.00 1.09 5.92%

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