[GKENT] YoY Cumulative Quarter Result on 31-Oct-2012 [#3]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
10-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- 43.47%
YoY- 22.74%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Cumulative Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 270,623 235,933 239,490 154,244 103,615 117,113 83,819 21.56%
PBT 42,910 27,670 26,745 20,983 17,076 21,286 17,121 16.53%
Tax -12,496 -7,872 -9,020 -5,881 -4,772 -5,236 -4,498 18.55%
NP 30,414 19,798 17,725 15,102 12,304 16,050 12,623 15.77%
-
NP to SH 30,414 19,798 17,725 15,102 12,304 16,050 12,623 15.77%
-
Tax Rate 29.12% 28.45% 33.73% 28.03% 27.95% 24.60% 26.27% -
Total Cost 240,209 216,135 221,765 139,142 91,311 101,063 71,196 22.45%
-
Net Worth 310,313 278,251 230,380 221,931 174,425 158,182 144,961 13.51%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div 10,539 9,599 7,852 4,508 4,474 4,489 4,508 15.19%
Div Payout % 34.65% 48.48% 44.30% 29.85% 36.36% 27.98% 35.71% -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 310,313 278,251 230,380 221,931 174,425 158,182 144,961 13.51%
NOSH 301,128 299,969 224,367 225,402 223,709 224,499 225,410 4.94%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 11.24% 8.39% 7.40% 9.79% 11.87% 13.70% 15.06% -
ROE 9.80% 7.12% 7.69% 6.80% 7.05% 10.15% 8.71% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 89.87 78.65 106.74 68.43 46.32 52.17 37.19 15.83%
EPS 10.10 6.60 7.90 6.70 5.50 7.10 5.60 10.32%
DPS 3.50 3.20 3.50 2.00 2.00 2.00 2.00 9.77%
NAPS 1.0305 0.9276 1.0268 0.9846 0.7797 0.7046 0.6431 8.17%
Adjusted Per Share Value based on latest NOSH - 228,800
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 51.84 45.20 45.88 29.55 19.85 22.44 16.06 21.55%
EPS 5.83 3.79 3.40 2.89 2.36 3.07 2.42 15.77%
DPS 2.02 1.84 1.50 0.86 0.86 0.86 0.86 15.28%
NAPS 0.5945 0.5331 0.4413 0.4252 0.3342 0.303 0.2777 13.51%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 1.64 1.45 1.06 0.98 0.975 1.24 0.87 -
P/RPS 1.82 1.84 0.99 1.43 2.11 2.38 2.34 -4.10%
P/EPS 16.24 21.97 13.42 14.63 17.73 17.34 15.54 0.73%
EY 6.16 4.55 7.45 6.84 5.64 5.77 6.44 -0.73%
DY 2.13 2.21 3.30 2.04 2.05 1.61 2.30 -1.27%
P/NAPS 1.59 1.56 1.03 1.00 1.25 1.76 1.35 2.76%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 14/12/15 15/12/14 13/12/13 10/12/12 08/12/11 14/12/10 15/12/09 -
Price 1.64 1.10 1.17 0.96 1.00 1.19 0.88 -
P/RPS 1.82 1.40 1.10 1.40 2.16 2.28 2.37 -4.30%
P/EPS 16.24 16.67 14.81 14.33 18.18 16.65 15.71 0.55%
EY 6.16 6.00 6.75 6.98 5.50 6.01 6.36 -0.53%
DY 2.13 2.91 2.99 2.08 2.00 1.68 2.27 -1.05%
P/NAPS 1.59 1.19 1.14 0.98 1.28 1.69 1.37 2.51%

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