[GKENT] YoY Quarter Result on 31-Jul-2011 [#2]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
27-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jul-2011 [#2]
Profit Trend
QoQ- 83.79%
YoY- 11.91%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Quarter Result
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Revenue 75,039 82,945 56,787 41,350 38,916 30,406 25,728 19.52%
PBT 8,481 8,374 7,696 7,315 6,763 6,107 3,767 14.47%
Tax -2,384 -3,259 -1,901 -1,669 -1,718 -1,541 -1,101 13.73%
NP 6,097 5,115 5,795 5,646 5,045 4,566 2,666 14.77%
-
NP to SH 6,097 5,115 5,795 5,646 5,045 4,566 2,641 14.95%
-
Tax Rate 28.11% 38.92% 24.70% 22.82% 25.40% 25.23% 29.23% -
Total Cost 68,942 77,830 50,992 35,704 33,871 25,840 23,062 20.01%
-
Net Worth 281,955 230,708 225,235 177,148 0 146,705 177,893 7.97%
Dividend
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Div 6,097 4,447 4,459 4,516 4,600 4,566 4,401 5.58%
Div Payout % 100.00% 86.96% 76.95% 80.00% 91.20% 100.00% 166.67% -
Equity
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Net Worth 281,955 230,708 225,235 177,148 0 146,705 177,893 7.97%
NOSH 304,850 222,391 222,961 225,840 230,043 228,300 220,083 5.57%
Ratio Analysis
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
NP Margin 8.13% 6.17% 10.20% 13.65% 12.96% 15.02% 10.36% -
ROE 2.16% 2.22% 2.57% 3.19% 0.00% 3.11% 1.48% -
Per Share
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 24.62 37.30 25.47 18.31 16.92 13.32 11.69 13.21%
EPS 2.00 2.30 2.60 2.50 2.20 2.00 1.20 8.88%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 2.00 0.00%
NAPS 0.9249 1.0374 1.0102 0.7844 0.00 0.6426 0.8083 2.27%
Adjusted Per Share Value based on latest NOSH - 225,840
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 14.38 15.89 10.88 7.92 7.46 5.83 4.93 19.52%
EPS 1.17 0.98 1.11 1.08 0.97 0.87 0.51 14.83%
DPS 1.17 0.85 0.85 0.87 0.88 0.87 0.84 5.67%
NAPS 0.5402 0.442 0.4315 0.3394 0.00 0.2811 0.3408 7.97%
Price Multiplier on Financial Quarter End Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 -
Price 1.84 1.13 1.03 1.18 1.39 0.73 0.54 -
P/RPS 7.48 3.03 4.04 6.44 8.22 5.48 4.62 8.35%
P/EPS 92.00 49.13 39.63 47.20 63.38 36.50 45.00 12.65%
EY 1.09 2.04 2.52 2.12 1.58 2.74 2.22 -11.17%
DY 1.09 1.77 1.94 1.69 1.44 2.74 3.70 -18.42%
P/NAPS 1.99 1.09 1.02 1.50 0.00 1.14 0.67 19.88%
Price Multiplier on Announcement Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 17/09/14 24/09/13 28/09/12 27/09/11 27/09/10 28/09/09 03/09/08 -
Price 1.59 1.14 1.00 1.04 1.29 0.70 0.54 -
P/RPS 6.46 3.06 3.93 5.68 7.63 5.26 4.62 5.74%
P/EPS 79.50 49.57 38.47 41.60 58.82 35.00 45.00 9.94%
EY 1.26 2.02 2.60 2.40 1.70 2.86 2.22 -9.00%
DY 1.26 1.75 2.00 1.92 1.55 2.86 3.70 -16.42%
P/NAPS 1.72 1.10 0.99 1.33 0.00 1.09 0.67 17.00%

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
Post a Comment