[GKENT] YoY Quarter Result on 31-Jan-2017 [#4]

	31/03/21	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	CAGR
Quarter Result
Revenue	34,618	114,503	172,912	189,141	265,584	117,225	266,809	-24.79%
YoY %	-69.77%	-33.78%	-8.58%	-28.78%	126.56%	-56.06%	-	-
Horiz. %	12.97%	42.92%	64.81%	70.89%	99.54%	43.94%	100.00%	-
PBT	10,605	36,152	65,574	57,879	27,789	12,662	24,390	-10.97%
YoY %	-70.67%	-44.87%	13.29%	108.28%	119.47%	-48.09%	-	-
Horiz. %	43.48%	148.22%	268.86%	237.31%	113.94%	51.91%	100.00%	-
Tax	733	-17,903	-13,690	-15,862	-8,129	-4,372	-5,907	-
YoY %	104.09%	-30.77%	13.69%	-95.13%	-85.93%	25.99%	-	-
Horiz. %	-12.41%	303.08%	231.76%	268.53%	137.62%	74.01%	100.00%	-
NP	11,338	18,249	51,884	42,017	19,660	8,290	18,483	-6.59%
YoY %	-37.87%	-64.83%	23.48%	113.72%	137.15%	-55.15%	-	-
Horiz. %	61.34%	98.73%	280.71%	227.33%	106.37%	44.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,338	18,249	51,884	42,017	19,660	8,290	18,483	-6.59%
YoY %	-37.87%	-64.83%	23.48%	113.72%	137.15%	-55.15%	-	-
Horiz. %	61.34%	98.73%	280.71%	227.33%	106.37%	44.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-6.91%	49.52%	20.88%	27.41%	29.25%	34.53%	24.22%	-
YoY %	-113.95%	137.16%	-23.82%	-6.29%	-15.29%	42.57%	-	-
Horiz. %	-28.53%	204.46%	86.21%	113.17%	120.77%	142.57%	100.00%	-
Total Cost	23,280	96,254	121,028	147,124	245,924	108,935	248,326	-28.12%
YoY %	-75.81%	-20.47%	-17.74%	-40.18%	125.75%	-56.13%	-	-
Horiz. %	9.37%	38.76%	48.74%	59.25%	99.03%	43.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	524,543	500,044	475,793	266,689	258,194	282,532	225,530	12.49%
YoY %	4.90%	5.10%	78.41%	3.29%	-8.61%	25.27%	-	-
Horiz. %	232.58%	221.72%	210.97%	118.25%	114.48%	125.27%	100.00%	-

	31/03/21	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	CAGR
Dividend
Div	5,234	19,450	28,163	18,775	10,539	6,206	9,021	-7.31%
YoY %	-73.09%	-30.94%	50.00%	78.15%	69.82%	-31.20%	-	-
Horiz. %	58.02%	215.61%	312.19%	208.13%	116.83%	68.80%	100.00%	-
Div Payout %	46.17%	106.58%	54.28%	44.69%	53.61%	74.86%	48.81%	-
YoY %	-56.68%	96.35%	21.46%	-16.64%	-28.39%	53.37%	-	-
Horiz. %	94.59%	218.36%	111.21%	91.56%	109.83%	153.37%	100.00%	-

	31/03/21	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	CAGR
Equity
Net Worth	524,543	500,044	475,793	266,689	258,194	282,532	225,530	12.49%
YoY %	4.90%	5.10%	78.41%	3.29%	-8.61%	25.27%	-	-
Horiz. %	232.58%	221.72%	210.97%	118.25%	114.48%	125.27%	100.00%	-
NOSH	563,269	563,269	563,269	375,513	301,136	295,535	225,530	13.62%
YoY %	0.00%	0.00%	50.00%	24.70%	1.90%	31.04%	-	-
Horiz. %	249.75%	249.75%	249.75%	166.50%	133.52%	131.04%	100.00%	-

	31/03/21	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	CAGR
Ratio Analysis
NP Margin	32.75%	15.94%	30.01%	22.21%	7.40%	7.07%	6.93%	-
YoY %	105.46%	-46.88%	35.12%	200.14%	4.67%	2.02%	-	-
Horiz. %	472.58%	230.01%	433.04%	320.49%	106.78%	102.02%	100.00%	-
ROE	2.16%	3.65%	10.90%	15.76%	7.61%	2.93%	8.20%	-
YoY %	-40.82%	-66.51%	-30.84%	107.10%	159.73%	-64.27%	-	-
Horiz. %	26.34%	44.51%	132.93%	192.20%	92.80%	35.73%	100.00%	-

	31/03/21	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	CAGR
Per Share
RPS	6.61	20.60	30.70	50.37	88.19	39.67	118.30	-33.13%
YoY %	-67.91%	-32.90%	-39.05%	-42.88%	122.31%	-66.47%	-	-
Horiz. %	5.59%	17.41%	25.95%	42.58%	74.55%	33.53%	100.00%	-
EPS	2.20	3.30	9.20	7.50	5.20	2.80	6.20	-13.45%
YoY %	-33.33%	-64.13%	22.67%	44.23%	85.71%	-54.84%	-	-
Horiz. %	35.48%	53.23%	148.39%	120.97%	83.87%	45.16%	100.00%	-
DPS	1.00	3.50	5.00	5.00	3.50	2.10	4.00	-17.58%
YoY %	-71.43%	-30.00%	0.00%	42.86%	66.67%	-47.50%	-	-
Horiz. %	25.00%	87.50%	125.00%	125.00%	87.50%	52.50%	100.00%	-
NAPS	1.0021	0.8998	0.8447	0.7102	0.8574	0.956	1.00	0.02%
YoY %	11.37%	6.52%	18.94%	-17.17%	-10.31%	-4.40%	-	-
Horiz. %	100.21%	89.98%	84.47%	71.02%	85.74%	95.60%	100.00%	-

	31/03/21	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	CAGR
Adjusted Per Share Value based on latest NOSH - 375,513
RPS	6.15	20.33	30.70	33.58	47.15	20.81	47.37	-24.78%
YoY %	-69.75%	-33.78%	-8.58%	-28.78%	126.57%	-56.07%	-	-
Horiz. %	12.98%	42.92%	64.81%	70.89%	99.54%	43.93%	100.00%	-
EPS	2.01	3.24	9.20	7.46	3.49	1.47	3.28	-6.60%
YoY %	-37.96%	-64.78%	23.32%	113.75%	137.41%	-55.18%	-	-
Horiz. %	61.28%	98.78%	280.49%	227.44%	106.40%	44.82%	100.00%	-
DPS	0.93	3.45	5.00	3.33	1.87	1.10	1.60	-7.29%
YoY %	-73.04%	-31.00%	50.15%	78.07%	70.00%	-31.25%	-	-
Horiz. %	58.13%	215.62%	312.50%	208.12%	116.88%	68.75%	100.00%	-
NAPS	0.9312	0.8878	0.8447	0.4735	0.4584	0.5016	0.4004	12.49%
YoY %	4.89%	5.10%	78.39%	3.29%	-8.61%	25.27%	-	-
Horiz. %	232.57%	221.73%	210.96%	118.26%	114.49%	125.27%	100.00%	-

	31/03/21	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/21	31/01/19	30/01/18	31/01/17	29/01/16	30/01/15	30/01/14	-
Price	0.79	1.08	3.82	3.03	1.59	1.22	1.16	-
P/RPS	11.95	5.24	12.44	6.02	1.80	3.08	0.98	41.75%
YoY %	128.05%	-57.88%	106.64%	234.44%	-41.56%	214.29%	-	-
Horiz. %	1,219.39%	534.69%	1,269.39%	614.29%	183.67%	314.29%	100.00%	-
P/EPS	36.47	32.89	41.47	27.08	24.35	43.49	14.15	14.12%
YoY %	10.88%	-20.69%	53.14%	11.21%	-44.01%	207.35%	-	-
Horiz. %	257.74%	232.44%	293.07%	191.38%	172.08%	307.35%	100.00%	-
EY	2.74	3.04	2.41	3.69	4.11	2.30	7.06	-12.37%
YoY %	-9.87%	26.14%	-34.69%	-10.22%	78.70%	-67.42%	-	-
Horiz. %	38.81%	43.06%	34.14%	52.27%	58.22%	32.58%	100.00%	-
DY	1.27	3.24	1.31	1.65	2.20	1.72	3.45	-13.01%
YoY %	-60.80%	147.33%	-20.61%	-25.00%	27.91%	-50.14%	-	-
Horiz. %	36.81%	93.91%	37.97%	47.83%	63.77%	49.86%	100.00%	-
P/NAPS	0.79	1.20	4.52	4.27	1.85	1.28	1.16	-5.21%
YoY %	-34.17%	-73.45%	5.85%	130.81%	44.53%	10.34%	-	-
Horiz. %	68.10%	103.45%	389.66%	368.10%	159.48%	110.34%	100.00%	-

	31/03/21	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	CAGR
Price Multiplier on Announcement Date
Date	21/06/21	25/03/19	19/03/18	20/03/17	29/03/16	26/03/15	27/03/14	-
Price	0.735	1.09	4.33	3.23	1.80	1.27	1.21	-
P/RPS	11.11	5.29	14.11	6.41	2.04	3.20	1.02	39.54%
YoY %	110.02%	-62.51%	120.12%	214.22%	-36.25%	213.73%	-	-
Horiz. %	1,089.22%	518.63%	1,383.33%	628.43%	200.00%	313.73%	100.00%	-
P/EPS	33.93	33.19	47.01	28.87	27.57	45.28	14.76	12.31%
YoY %	2.23%	-29.40%	62.83%	4.72%	-39.11%	206.78%	-	-
Horiz. %	229.88%	224.86%	318.50%	195.60%	186.79%	306.78%	100.00%	-
EY	2.95	3.01	2.13	3.46	3.63	2.21	6.77	-10.94%
YoY %	-1.99%	41.31%	-38.44%	-4.68%	64.25%	-67.36%	-	-
Horiz. %	43.57%	44.46%	31.46%	51.11%	53.62%	32.64%	100.00%	-
DY	1.36	3.21	1.15	1.55	1.94	1.65	3.31	-11.67%
YoY %	-57.63%	179.13%	-25.81%	-20.10%	17.58%	-50.15%	-	-
Horiz. %	41.09%	96.98%	34.74%	46.83%	58.61%	49.85%	100.00%	-
P/NAPS	0.73	1.21	5.13	4.55	2.10	1.33	1.21	-6.80%
YoY %	-39.67%	-76.41%	12.75%	116.67%	57.89%	9.92%	-	-
Horiz. %	60.33%	100.00%	423.97%	376.03%	173.55%	109.92%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 27 May 2024

MQ Trader

MQ Trading Signals

2024-05-27 16:50:00

ADX

5 Mins

SELL

2024-05-27 16:50:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-27 16:40:00

EMA 5

5 Mins

BUY

2024-05-27 16:40:00

ADX

5 Mins

BUY

2024-05-27 16:40:00

TURTLE SYSTEM 20

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

INARI

INARI AMERTRON BERHAD

1000

DNEX

DAGANG NEXCHANGE BERHAD

319

PTRANS

PERAK TRANSIT BERHAD

318

HLIND

HONG LEONG INDUSTRIES BHD

307

MPI

MALAYSIAN PACIFIC INDUSTRIES

295

YTLPOWR

YTL POWER INTERNATIONAL BHD

271

MAYBANK

MALAYAN BANKING BHD

237

JCY

JCY INTERNATIONAL BERHAD

190

MYEG

MY E.G. SERVICES BHD

189

GENTING

GENTING BHD

175

Daily Stocks

HSI-HUZ

0.225

-0.045

217,511,200

HSI-CV7

0.23

0.00

213,009,000

DNEX

0.47

+0.02

210,513,400

AHB

0.20

+0.01

179,433,400

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.045

-0.01

138,502,400

PHB

0.005

0.00

113,251,800

JCY

0.515

+0.065

97,943,300

PWRWELL

0.485

+0.02

87,443,100

AIM-WA

0.025

-0.025

79,919,200

More active Stocks

DLADY

33.76

+0.76

32,000

CHINHIN

3.44

+0.24

1,161,200

KLUANG

6.48

+0.22

19,800

HLIND

12.00

+0.20

82,500

DIN045801028

102.30

+0.20

250

SMI

0.635

+0.18

1,163,300

VITROX

7.88

+0.18

806,100

SBAGAN

6.78

+0.18

39,300

ALLIANZ

23.08

+0.16

39,100

NOTION-WD

1.02

+0.14

5,145,900

More gainer Stocks

NESTLE

127.40

-0.60

49,800

HTPADU

1.92

-0.50

12,251,900

HEIM

24.30

-0.26

162,500

MSC

2.95

-0.25

2,220,900

MSM

2.61

-0.24

12,183,900

RCECAP

2.89

-0.22

2,023,700

KLK

21.98

-0.22

1,226,200

PIE

5.90

-0.20

370,000

ORIENT

6.97

-0.18

1,220,900

MANULFE

2.30

-0.18

421,500

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More