[GKENT] YoY Cumulative Quarter Result on 31-Oct-2009 [#3]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
15-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- 92.86%
YoY- 115.19%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Cumulative Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 154,244 103,615 117,113 83,819 80,179 64,584 66,387 15.07%
PBT 20,983 17,076 21,286 17,121 9,229 11,038 8,360 16.55%
Tax -5,881 -4,772 -5,236 -4,498 -3,348 -3,316 -2,592 14.61%
NP 15,102 12,304 16,050 12,623 5,881 7,722 5,768 17.38%
-
NP to SH 15,102 12,304 16,050 12,623 5,866 7,650 5,648 17.79%
-
Tax Rate 28.03% 27.95% 24.60% 26.27% 36.28% 30.04% 31.00% -
Total Cost 139,142 91,311 101,063 71,196 74,298 56,862 60,619 14.83%
-
Net Worth 221,931 174,425 158,182 144,961 176,002 172,799 0 -
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div 4,508 4,474 4,489 4,508 4,512 - - -
Div Payout % 29.85% 36.36% 27.98% 35.71% 76.92% - - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 221,931 174,425 158,182 144,961 176,002 172,799 0 -
NOSH 225,402 223,709 224,499 225,410 225,615 224,999 225,019 0.02%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 9.79% 11.87% 13.70% 15.06% 7.33% 11.96% 8.69% -
ROE 6.80% 7.05% 10.15% 8.71% 3.33% 4.43% 0.00% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 68.43 46.32 52.17 37.19 35.54 28.70 29.50 15.03%
EPS 6.70 5.50 7.10 5.60 2.60 3.40 2.50 17.83%
DPS 2.00 2.00 2.00 2.00 2.00 0.00 0.00 -
NAPS 0.9846 0.7797 0.7046 0.6431 0.7801 0.768 0.00 -
Adjusted Per Share Value based on latest NOSH - 225,111
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 29.55 19.85 22.44 16.06 15.36 12.37 12.72 15.06%
EPS 2.89 2.36 3.07 2.42 1.12 1.47 1.08 17.80%
DPS 0.86 0.86 0.86 0.86 0.86 0.00 0.00 -
NAPS 0.4252 0.3342 0.303 0.2777 0.3372 0.331 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.98 0.975 1.24 0.87 0.38 0.57 0.57 -
P/RPS 1.43 2.11 2.38 2.34 1.07 1.99 1.93 -4.87%
P/EPS 14.63 17.73 17.34 15.54 14.62 16.76 22.71 -7.06%
EY 6.84 5.64 5.77 6.44 6.84 5.96 4.40 7.62%
DY 2.04 2.05 1.61 2.30 5.26 0.00 0.00 -
P/NAPS 1.00 1.25 1.76 1.35 0.49 0.74 0.00 -
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 10/12/12 08/12/11 14/12/10 15/12/09 10/12/08 18/12/07 19/12/06 -
Price 0.96 1.00 1.19 0.88 0.36 0.54 0.57 -
P/RPS 1.40 2.16 2.28 2.37 1.01 1.88 1.93 -5.20%
P/EPS 14.33 18.18 16.65 15.71 13.85 15.88 22.71 -7.38%
EY 6.98 5.50 6.01 6.36 7.22 6.30 4.40 7.98%
DY 2.08 2.00 1.68 2.27 5.56 0.00 0.00 -
P/NAPS 0.98 1.28 1.69 1.37 0.46 0.70 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