[GKENT] YoY Cumulative Quarter Result on 31-Jul-2014 [#2]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
17-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jul-2014 [#2]
Profit Trend
QoQ- 94.19%
YoY- 18.01%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Cumulative Result
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 316,989 287,732 173,687 139,902 167,633 96,522 72,085 27.96%
PBT 58,061 46,663 26,201 17,186 16,302 14,200 12,157 29.73%
Tax -14,190 -11,143 -7,859 -4,616 -5,650 -3,674 -3,439 26.61%
NP 43,871 35,520 18,342 12,570 10,652 10,526 8,718 30.87%
-
NP to SH 43,871 35,520 18,342 12,570 10,652 10,526 8,718 30.87%
-
Tax Rate 24.44% 23.88% 30.00% 26.86% 34.66% 25.87% 28.29% -
Total Cost 273,118 252,212 155,345 127,332 156,981 85,996 63,367 27.54%
-
Net Worth 423,242 342,151 300,718 276,809 235,114 226,241 175,343 15.80%
Dividend
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Div 14,061 11,216 6,013 5,985 4,532 4,479 4,470 21.02%
Div Payout % 32.05% 31.58% 32.79% 47.62% 42.55% 42.55% 51.28% -
Equity
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 423,242 342,151 300,718 276,809 235,114 226,241 175,343 15.80%
NOSH 562,448 373,894 300,688 299,285 226,638 223,957 223,538 16.60%
Ratio Analysis
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
NP Margin 13.84% 12.34% 10.56% 8.98% 6.35% 10.91% 12.09% -
ROE 10.37% 10.38% 6.10% 4.54% 4.53% 4.65% 4.97% -
Per Share
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 56.36 76.96 57.76 46.75 73.96 43.10 32.25 9.74%
EPS 7.80 9.50 6.10 4.20 4.70 4.70 3.90 12.23%
DPS 2.50 3.00 2.00 2.00 2.00 2.00 2.00 3.78%
NAPS 0.7525 0.9151 1.0001 0.9249 1.0374 1.0102 0.7844 -0.68%
Adjusted Per Share Value based on latest NOSH - 304,850
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 60.73 55.12 33.27 26.80 32.11 18.49 13.81 27.96%
EPS 8.40 6.80 3.51 2.41 2.04 2.02 1.67 30.86%
DPS 2.69 2.15 1.15 1.15 0.87 0.86 0.86 20.91%
NAPS 0.8108 0.6555 0.5761 0.5303 0.4504 0.4334 0.3359 15.80%
Price Multiplier on Financial Quarter End Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 -
Price 4.30 2.00 1.51 1.84 1.13 1.03 1.18 -
P/RPS 7.63 2.60 2.61 3.94 1.53 2.39 3.66 13.01%
P/EPS 55.13 21.05 24.75 43.81 24.04 21.91 30.26 10.50%
EY 1.81 4.75 4.04 2.28 4.16 4.56 3.31 -9.56%
DY 0.58 1.50 1.32 1.09 1.77 1.94 1.69 -16.31%
P/NAPS 5.71 2.19 1.51 1.99 1.09 1.02 1.50 24.93%
Price Multiplier on Announcement Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 28/09/17 27/09/16 29/09/15 17/09/14 24/09/13 28/09/12 27/09/11 -
Price 3.05 2.51 1.54 1.59 1.14 1.00 1.04 -
P/RPS 5.41 3.26 2.67 3.40 1.54 2.32 3.23 8.96%
P/EPS 39.10 26.42 25.25 37.86 24.26 21.28 26.67 6.57%
EY 2.56 3.78 3.96 2.64 4.12 4.70 3.75 -6.15%
DY 0.82 1.20 1.30 1.26 1.75 2.00 1.92 -13.20%
P/NAPS 4.05 2.74 1.54 1.72 1.10 0.99 1.33 20.37%

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