[GKENT] YoY Quarter Result on 31-Jan-2015 [#4]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
26-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jan-2015 [#4]
Profit Trend
QoQ- 14.69%
YoY- -55.15%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Quarter Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 172,912 189,141 265,584 117,225 266,809 122,566 48,932 23.39%
PBT 65,574 57,879 27,789 12,662 24,390 14,593 9,120 38.88%
Tax -13,690 -15,862 -8,129 -4,372 -5,907 -4,137 -2,086 36.79%
NP 51,884 42,017 19,660 8,290 18,483 10,456 7,034 39.47%
-
NP to SH 51,884 42,017 19,660 8,290 18,483 10,456 7,034 39.47%
-
Tax Rate 20.88% 27.41% 29.25% 34.53% 24.22% 28.35% 22.87% -
Total Cost 121,028 147,124 245,924 108,935 248,326 112,110 41,898 19.31%
-
Net Worth 475,793 266,689 258,194 282,532 225,530 231,596 184,631 17.07%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div 28,163 18,775 10,539 6,206 9,021 10,072 6,807 26.67%
Div Payout % 54.28% 44.69% 53.61% 74.86% 48.81% 96.33% 96.77% -
Equity
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 475,793 266,689 258,194 282,532 225,530 231,596 184,631 17.07%
NOSH 563,269 375,513 301,136 295,535 225,530 223,829 226,903 16.34%
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin 30.01% 22.21% 7.40% 7.07% 6.93% 8.53% 14.38% -
ROE 10.90% 15.76% 7.61% 2.93% 8.20% 4.51% 3.81% -
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 30.70 50.37 88.19 39.67 118.30 54.76 21.57 6.05%
EPS 9.20 7.50 5.20 2.80 6.20 4.60 3.10 19.85%
DPS 5.00 5.00 3.50 2.10 4.00 4.50 3.00 8.87%
NAPS 0.8447 0.7102 0.8574 0.956 1.00 1.0347 0.8137 0.62%
Adjusted Per Share Value based on latest NOSH - 295,535
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 33.13 36.23 50.88 22.46 51.11 23.48 9.37 23.40%
EPS 9.94 8.05 3.77 1.59 3.54 2.00 1.35 39.43%
DPS 5.40 3.60 2.02 1.19 1.73 1.93 1.30 26.75%
NAPS 0.9115 0.5109 0.4946 0.5413 0.4321 0.4437 0.3537 17.07%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 3.82 3.03 1.59 1.22 1.16 0.92 0.95 -
P/RPS 12.44 6.02 1.80 3.08 0.98 1.68 4.41 18.84%
P/EPS 41.47 27.08 24.35 43.49 14.15 19.69 30.65 5.16%
EY 2.41 3.69 4.11 2.30 7.06 5.08 3.26 -4.90%
DY 1.31 1.65 2.20 1.72 3.45 4.89 3.16 -13.63%
P/NAPS 4.52 4.27 1.85 1.28 1.16 0.89 1.17 25.23%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 19/03/18 20/03/17 29/03/16 26/03/15 27/03/14 28/03/13 28/03/12 -
Price 4.33 3.23 1.80 1.27 1.21 0.845 0.87 -
P/RPS 14.11 6.41 2.04 3.20 1.02 1.54 4.03 23.20%
P/EPS 47.01 28.87 27.57 45.28 14.76 18.09 28.06 8.97%
EY 2.13 3.46 3.63 2.21 6.77 5.53 3.56 -8.19%
DY 1.15 1.55 1.94 1.65 3.31 5.33 3.45 -16.71%
P/NAPS 5.13 4.55 2.10 1.33 1.21 0.82 1.07 29.82%

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