[GKENT] YoY Quarter Result on 31-Jul-2012 [#2]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
28-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jul-2012 [#2]
Profit Trend
QoQ- 22.49%
YoY- 2.64%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Quarter Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 114,661 75,039 82,945 56,787 41,350 38,916 30,406 24.74%
PBT 13,033 8,481 8,374 7,696 7,315 6,763 6,107 13.46%
Tax -4,560 -2,384 -3,259 -1,901 -1,669 -1,718 -1,541 19.80%
NP 8,473 6,097 5,115 5,795 5,646 5,045 4,566 10.84%
-
NP to SH 8,473 6,097 5,115 5,795 5,646 5,045 4,566 10.84%
-
Tax Rate 34.99% 28.11% 38.92% 24.70% 22.82% 25.40% 25.23% -
Total Cost 106,188 68,942 77,830 50,992 35,704 33,871 25,840 26.54%
-
Net Worth 302,637 281,955 230,708 225,235 177,148 0 146,705 12.82%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div 6,052 6,097 4,447 4,459 4,516 4,600 4,566 4.80%
Div Payout % 71.43% 100.00% 86.96% 76.95% 80.00% 91.20% 100.00% -
Equity
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 302,637 281,955 230,708 225,235 177,148 0 146,705 12.82%
NOSH 302,607 304,850 222,391 222,961 225,840 230,043 228,300 4.80%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 7.39% 8.13% 6.17% 10.20% 13.65% 12.96% 15.02% -
ROE 2.80% 2.16% 2.22% 2.57% 3.19% 0.00% 3.11% -
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 37.89 24.62 37.30 25.47 18.31 16.92 13.32 19.02%
EPS 2.80 2.00 2.30 2.60 2.50 2.20 2.00 5.76%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 2.00 0.00%
NAPS 1.0001 0.9249 1.0374 1.0102 0.7844 0.00 0.6426 7.64%
Adjusted Per Share Value based on latest NOSH - 222,961
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 21.97 14.38 15.89 10.88 7.92 7.46 5.83 24.73%
EPS 1.62 1.17 0.98 1.11 1.08 0.97 0.87 10.91%
DPS 1.16 1.17 0.85 0.85 0.87 0.88 0.87 4.90%
NAPS 0.5798 0.5402 0.442 0.4315 0.3394 0.00 0.2811 12.81%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 1.51 1.84 1.13 1.03 1.18 1.39 0.73 -
P/RPS 3.99 7.48 3.03 4.04 6.44 8.22 5.48 -5.14%
P/EPS 53.93 92.00 49.13 39.63 47.20 63.38 36.50 6.71%
EY 1.85 1.09 2.04 2.52 2.12 1.58 2.74 -6.33%
DY 1.32 1.09 1.77 1.94 1.69 1.44 2.74 -11.45%
P/NAPS 1.51 1.99 1.09 1.02 1.50 0.00 1.14 4.79%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 29/09/15 17/09/14 24/09/13 28/09/12 27/09/11 27/09/10 28/09/09 -
Price 1.54 1.59 1.14 1.00 1.04 1.29 0.70 -
P/RPS 4.06 6.46 3.06 3.93 5.68 7.63 5.26 -4.22%
P/EPS 55.00 79.50 49.57 38.47 41.60 58.82 35.00 7.82%
EY 1.82 1.26 2.02 2.60 2.40 1.70 2.86 -7.25%
DY 1.30 1.26 1.75 2.00 1.92 1.55 2.86 -12.30%
P/NAPS 1.54 1.72 1.10 0.99 1.33 0.00 1.09 5.92%

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