[GKENT] YoY Quarter Result on 31-Jan-2013 [#4]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
28-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jan-2013 [#4]
Profit Trend
QoQ- 128.5%
YoY- 48.65%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Quarter Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 265,584 117,225 266,809 122,566 48,932 47,924 41,250 36.37%
PBT 27,789 12,662 24,390 14,593 9,120 11,148 8,974 20.71%
Tax -8,129 -4,372 -5,907 -4,137 -2,086 -2,423 -1,731 29.39%
NP 19,660 8,290 18,483 10,456 7,034 8,725 7,243 18.09%
-
NP to SH 19,660 8,290 18,483 10,456 7,034 8,725 7,243 18.09%
-
Tax Rate 29.25% 34.53% 24.22% 28.35% 22.87% 21.73% 19.29% -
Total Cost 245,924 108,935 248,326 112,110 41,898 39,199 34,007 39.04%
-
Net Worth 258,194 282,532 225,530 231,596 184,631 162,971 149,556 9.52%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div 10,539 6,206 9,021 10,072 6,807 6,705 4,547 15.03%
Div Payout % 53.61% 74.86% 48.81% 96.33% 96.77% 76.86% 62.79% -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 258,194 282,532 225,530 231,596 184,631 162,971 149,556 9.52%
NOSH 301,136 295,535 225,530 223,829 226,903 223,523 227,393 4.79%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 7.40% 7.07% 6.93% 8.53% 14.38% 18.21% 17.56% -
ROE 7.61% 2.93% 8.20% 4.51% 3.81% 5.35% 4.84% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 88.19 39.67 118.30 54.76 21.57 21.44 18.14 30.14%
EPS 5.20 2.80 6.20 4.60 3.10 3.90 3.20 8.42%
DPS 3.50 2.10 4.00 4.50 3.00 3.00 2.00 9.77%
NAPS 0.8574 0.956 1.00 1.0347 0.8137 0.7291 0.6577 4.51%
Adjusted Per Share Value based on latest NOSH - 223,829
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 50.88 22.46 51.11 23.48 9.37 9.18 7.90 36.38%
EPS 3.77 1.59 3.54 2.00 1.35 1.67 1.39 18.08%
DPS 2.02 1.19 1.73 1.93 1.30 1.28 0.87 15.06%
NAPS 0.4946 0.5413 0.4321 0.4437 0.3537 0.3122 0.2865 9.52%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 1.59 1.22 1.16 0.92 0.95 1.20 0.88 -
P/RPS 1.80 3.08 0.98 1.68 4.41 5.60 4.85 -15.22%
P/EPS 24.35 43.49 14.15 19.69 30.65 30.74 27.63 -2.08%
EY 4.11 2.30 7.06 5.08 3.26 3.25 3.62 2.13%
DY 2.20 1.72 3.45 4.89 3.16 2.50 2.27 -0.52%
P/NAPS 1.85 1.28 1.16 0.89 1.17 1.65 1.34 5.51%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/03/16 26/03/15 27/03/14 28/03/13 28/03/12 11/03/11 23/03/10 -
Price 1.80 1.27 1.21 0.845 0.87 1.16 1.04 -
P/RPS 2.04 3.20 1.02 1.54 4.03 5.41 5.73 -15.80%
P/EPS 27.57 45.28 14.76 18.09 28.06 29.72 32.65 -2.77%
EY 3.63 2.21 6.77 5.53 3.56 3.36 3.06 2.88%
DY 1.94 1.65 3.31 5.33 3.45 2.59 1.92 0.17%
P/NAPS 2.10 1.33 1.21 0.82 1.07 1.59 1.58 4.85%

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