[GKENT] YoY Cumulative Quarter Result on 31-Oct-2015 [#3]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
14-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Oct-2015 [#3]
Profit Trend
QoQ- 65.82%
YoY- 53.62%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Cumulative Result
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 316,245 444,078 409,824 270,623 235,933 239,490 154,244 12.70%
PBT 90,255 94,756 76,219 42,910 27,670 26,745 20,983 27.51%
Tax -23,586 -22,207 -16,957 -12,496 -7,872 -9,020 -5,881 26.03%
NP 66,669 72,549 59,262 30,414 19,798 17,725 15,102 28.06%
-
NP to SH 66,669 72,549 59,262 30,414 19,798 17,725 15,102 28.06%
-
Tax Rate 26.13% 23.44% 22.25% 29.12% 28.45% 33.73% 28.03% -
Total Cost 249,576 371,529 350,562 240,209 216,135 221,765 139,142 10.22%
-
Net Worth 497,276 437,772 357,784 310,313 278,251 230,380 221,931 14.38%
Dividend
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Div 19,657 25,347 18,753 10,539 9,599 7,852 4,508 27.80%
Div Payout % 29.49% 34.94% 31.65% 34.65% 48.48% 44.30% 29.85% -
Equity
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 497,276 437,772 357,784 310,313 278,251 230,380 221,931 14.38%
NOSH 563,269 563,269 375,075 301,128 299,969 224,367 225,402 16.48%
Ratio Analysis
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin 21.08% 16.34% 14.46% 11.24% 8.39% 7.40% 9.79% -
ROE 13.41% 16.57% 16.56% 9.80% 7.12% 7.69% 6.80% -
Per Share
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 56.31 78.84 109.26 89.87 78.65 106.74 68.43 -3.19%
EPS 11.90 12.90 15.80 10.10 6.60 7.90 6.70 10.04%
DPS 3.50 4.50 5.00 3.50 3.20 3.50 2.00 9.77%
NAPS 0.8854 0.7772 0.9539 1.0305 0.9276 1.0268 0.9846 -1.75%
Adjusted Per Share Value based on latest NOSH - 301,800
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 56.14 78.84 72.76 48.05 41.89 42.52 27.38 12.70%
EPS 11.84 12.90 10.52 5.40 3.51 3.15 2.68 28.08%
DPS 3.49 4.50 3.33 1.87 1.70 1.39 0.80 27.81%
NAPS 0.8828 0.7772 0.6352 0.5509 0.494 0.409 0.394 14.38%
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 1.09 3.24 2.48 1.64 1.45 1.06 0.98 -
P/RPS 1.94 4.11 2.27 1.82 1.84 0.99 1.43 5.21%
P/EPS 9.18 25.16 15.70 16.24 21.97 13.42 14.63 -7.47%
EY 10.89 3.98 6.37 6.16 4.55 7.45 6.84 8.05%
DY 3.21 1.39 2.02 2.13 2.21 3.30 2.04 7.84%
P/NAPS 1.23 4.17 2.60 1.59 1.56 1.03 1.00 3.50%
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 19/12/18 05/12/17 05/12/16 14/12/15 15/12/14 13/12/13 10/12/12 -
Price 0.785 3.39 2.80 1.64 1.10 1.17 0.96 -
P/RPS 1.39 4.30 2.56 1.82 1.40 1.10 1.40 -0.11%
P/EPS 6.61 26.32 17.72 16.24 16.67 14.81 14.33 -12.09%
EY 15.12 3.80 5.64 6.16 6.00 6.75 6.98 13.74%
DY 4.46 1.33 1.79 2.13 2.91 2.99 2.08 13.54%
P/NAPS 0.89 4.36 2.94 1.59 1.19 1.14 0.98 -1.59%

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