[GKENT] YoY Cumulative Quarter Result on 31-Oct-2010 [#3]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
14-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Oct-2010 [#3]
Profit Trend
QoQ- 104.67%
YoY- 27.15%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Cumulative Result
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Revenue 239,490 154,244 103,615 117,113 83,819 80,179 64,584 24.38%
PBT 26,745 20,983 17,076 21,286 17,121 9,229 11,038 15.87%
Tax -9,020 -5,881 -4,772 -5,236 -4,498 -3,348 -3,316 18.13%
NP 17,725 15,102 12,304 16,050 12,623 5,881 7,722 14.83%
-
NP to SH 17,725 15,102 12,304 16,050 12,623 5,866 7,650 15.01%
-
Tax Rate 33.73% 28.03% 27.95% 24.60% 26.27% 36.28% 30.04% -
Total Cost 221,765 139,142 91,311 101,063 71,196 74,298 56,862 25.43%
-
Net Worth 230,380 221,931 174,425 158,182 144,961 176,002 172,799 4.90%
Dividend
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Div 7,852 4,508 4,474 4,489 4,508 4,512 - -
Div Payout % 44.30% 29.85% 36.36% 27.98% 35.71% 76.92% - -
Equity
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Net Worth 230,380 221,931 174,425 158,182 144,961 176,002 172,799 4.90%
NOSH 224,367 225,402 223,709 224,499 225,410 225,615 224,999 -0.04%
Ratio Analysis
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
NP Margin 7.40% 9.79% 11.87% 13.70% 15.06% 7.33% 11.96% -
ROE 7.69% 6.80% 7.05% 10.15% 8.71% 3.33% 4.43% -
Per Share
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 106.74 68.43 46.32 52.17 37.19 35.54 28.70 24.44%
EPS 7.90 6.70 5.50 7.10 5.60 2.60 3.40 15.07%
DPS 3.50 2.00 2.00 2.00 2.00 2.00 0.00 -
NAPS 1.0268 0.9846 0.7797 0.7046 0.6431 0.7801 0.768 4.95%
Adjusted Per Share Value based on latest NOSH - 224,942
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 42.52 27.38 18.40 20.79 14.88 14.23 11.47 24.38%
EPS 3.15 2.68 2.18 2.85 2.24 1.04 1.36 15.01%
DPS 1.39 0.80 0.79 0.80 0.80 0.80 0.00 -
NAPS 0.409 0.394 0.3097 0.2808 0.2574 0.3125 0.3068 4.90%
Price Multiplier on Financial Quarter End Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 -
Price 1.06 0.98 0.975 1.24 0.87 0.38 0.57 -
P/RPS 0.99 1.43 2.11 2.38 2.34 1.07 1.99 -10.97%
P/EPS 13.42 14.63 17.73 17.34 15.54 14.62 16.76 -3.63%
EY 7.45 6.84 5.64 5.77 6.44 6.84 5.96 3.78%
DY 3.30 2.04 2.05 1.61 2.30 5.26 0.00 -
P/NAPS 1.03 1.00 1.25 1.76 1.35 0.49 0.74 5.66%
Price Multiplier on Announcement Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 13/12/13 10/12/12 08/12/11 14/12/10 15/12/09 10/12/08 18/12/07 -
Price 1.17 0.96 1.00 1.19 0.88 0.36 0.54 -
P/RPS 1.10 1.40 2.16 2.28 2.37 1.01 1.88 -8.53%
P/EPS 14.81 14.33 18.18 16.65 15.71 13.85 15.88 -1.15%
EY 6.75 6.98 5.50 6.01 6.36 7.22 6.30 1.15%
DY 2.99 2.08 2.00 1.68 2.27 5.56 0.00 -
P/NAPS 1.14 0.98 1.28 1.69 1.37 0.46 0.70 8.45%

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