[GKENT] YoY Cumulative Quarter Result on 31-Oct-2020 [#3]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
15-Dec-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2021
Quarter
31-Oct-2020 [#3]
Profit Trend
QoQ--%
YoY- -33.61%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Revenue 204,824 235,626 0 188,381 253,414 316,245 444,078 -13.90%
PBT 16,680 21,172 0 31,737 46,315 90,255 94,756 -28.53%
Tax -3,866 -4,602 0 -8,621 -11,497 -23,586 -22,207 -28.69%
NP 12,814 16,570 0 23,116 34,818 66,669 72,549 -28.49%
-
NP to SH 12,814 16,570 0 23,116 34,818 66,669 72,549 -28.49%
-
Tax Rate 23.18% 21.74% - 27.16% 24.82% 26.13% 23.44% -
Total Cost 192,010 219,056 0 165,265 218,596 249,576 371,529 -11.98%
-
Net Worth 535,529 528,430 0 507,948 494,203 497,276 437,772 3.97%
Dividend
31/12/22 31/12/21 31/12/20 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Div 5,219 5,225 - 5,271 13,461 19,657 25,347 -26.33%
Div Payout % 40.73% 31.54% - 22.81% 38.66% 29.49% 34.94% -
Equity
31/12/22 31/12/21 31/12/20 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Net Worth 535,529 528,430 0 507,948 494,203 497,276 437,772 3.97%
NOSH 563,269 563,269 527,191 563,269 563,269 563,269 563,269 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
NP Margin 6.26% 7.03% 0.00% 12.27% 13.74% 21.08% 16.34% -
ROE 2.39% 3.14% 0.00% 4.55% 7.05% 13.41% 16.57% -
Per Share
31/12/22 31/12/21 31/12/20 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 39.24 45.09 0.00 35.73 47.06 56.31 78.84 -12.62%
EPS 2.45 3.17 0.00 4.40 6.50 11.90 12.90 -27.48%
DPS 1.00 1.00 0.00 1.00 2.50 3.50 4.50 -25.24%
NAPS 1.026 1.0112 0.00 0.9635 0.9178 0.8854 0.7772 5.51%
Adjusted Per Share Value based on latest NOSH - 563,269
31/12/22 31/12/21 31/12/20 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 39.24 45.14 0.00 36.09 48.55 60.58 85.07 -13.90%
EPS 2.45 3.17 0.00 4.43 6.67 12.77 13.90 -28.52%
DPS 1.00 1.00 0.00 1.01 2.58 3.77 4.86 -26.34%
NAPS 1.0259 1.0123 0.00 0.9731 0.9468 0.9527 0.8387 3.97%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 30/12/22 31/12/21 31/12/20 30/10/20 31/10/19 31/10/18 31/10/17 -
Price 0.525 0.65 0.78 0.67 1.03 1.09 3.24 -
P/RPS 1.34 1.44 0.00 1.88 2.19 1.94 4.11 -19.48%
P/EPS 21.39 20.50 0.00 15.28 15.93 9.18 25.16 -3.09%
EY 4.68 4.88 0.00 6.54 6.28 10.89 3.98 3.18%
DY 1.90 1.54 0.00 1.49 2.43 3.21 1.39 6.23%
P/NAPS 0.51 0.64 0.00 0.70 1.12 1.23 4.17 -33.39%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 21/02/23 23/02/22 - 15/12/20 18/12/19 19/12/18 05/12/17 -
Price 0.54 0.625 0.00 0.77 0.96 0.785 3.39 -
P/RPS 1.38 1.39 0.00 2.15 2.04 1.39 4.30 -19.73%
P/EPS 22.00 19.71 0.00 17.56 14.85 6.61 26.32 -3.40%
EY 4.55 5.07 0.00 5.69 6.74 15.12 3.80 3.54%
DY 1.85 1.60 0.00 1.30 2.60 4.46 1.33 6.59%
P/NAPS 0.53 0.62 0.00 0.80 1.05 0.89 4.36 -33.47%

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