[GKENT] YoY Quarter Result on 31-Jul-2016 [#2]

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Quarter Result
Revenue	97,721	112,933	187,567	164,768	114,661	75,039	82,945	2.76%
YoY %	-13.47%	-39.79%	13.84%	43.70%	52.80%	-9.53%	-	-
Horiz. %	117.81%	136.15%	226.13%	198.65%	138.24%	90.47%	100.00%	-
PBT	15,750	29,876	33,025	26,378	13,033	8,481	8,374	11.09%
YoY %	-47.28%	-9.54%	25.20%	102.39%	53.67%	1.28%	-	-
Horiz. %	188.08%	356.77%	394.38%	315.00%	155.64%	101.28%	100.00%	-
Tax	-4,696	-5,296	-7,650	-5,865	-4,560	-2,384	-3,259	6.27%
YoY %	11.33%	30.77%	-30.43%	-28.62%	-91.28%	26.85%	-	-
Horiz. %	144.09%	162.50%	234.73%	179.96%	139.92%	73.15%	100.00%	-
NP	11,054	24,580	25,375	20,513	8,473	6,097	5,115	13.69%
YoY %	-55.03%	-3.13%	23.70%	142.10%	38.97%	19.20%	-	-
Horiz. %	216.11%	480.55%	496.09%	401.04%	165.65%	119.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,054	24,580	25,375	20,513	8,473	6,097	5,115	13.69%
YoY %	-55.03%	-3.13%	23.70%	142.10%	38.97%	19.20%	-	-
Horiz. %	216.11%	480.55%	496.09%	401.04%	165.65%	119.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.82%	17.73%	23.16%	22.23%	34.99%	28.11%	38.92%	-
YoY %	68.19%	-23.45%	4.18%	-36.47%	24.48%	-27.77%	-	-
Horiz. %	76.62%	45.55%	59.51%	57.12%	89.90%	72.23%	100.00%	-
Total Cost	86,667	88,353	162,192	144,255	106,188	68,942	77,830	1.80%
YoY %	-1.91%	-45.53%	12.43%	35.85%	54.03%	-11.42%	-	-
Horiz. %	111.35%	113.52%	208.39%	185.35%	136.44%	88.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	491,488	490,244	424,326	341,299	302,637	281,955	230,708	13.42%
YoY %	0.25%	15.53%	24.33%	12.78%	7.34%	22.21%	-	-
Horiz. %	213.03%	212.50%	183.92%	147.94%	131.18%	122.21%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Dividend
Div	8,079	11,237	14,097	11,188	6,052	6,097	4,447	10.45%
YoY %	-28.10%	-20.29%	26.00%	84.86%	-0.74%	37.10%	-	-
Horiz. %	181.67%	252.69%	317.00%	251.59%	136.09%	137.10%	100.00%	-
Div Payout %	73.09%	45.72%	55.56%	54.55%	71.43%	100.00%	86.96%	-
YoY %	59.86%	-17.71%	1.85%	-23.63%	-28.57%	15.00%	-	-
Horiz. %	84.05%	52.58%	63.89%	62.73%	82.14%	115.00%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Equity
Net Worth	491,488	490,244	424,326	341,299	302,637	281,955	230,708	13.42%
YoY %	0.25%	15.53%	24.33%	12.78%	7.34%	22.21%	-	-
Horiz. %	213.03%	212.50%	183.92%	147.94%	131.18%	122.21%	100.00%	-
NOSH	563,269	563,269	563,888	372,963	302,607	304,850	222,391	16.74%
YoY %	0.00%	-0.11%	51.19%	23.25%	-0.74%	37.08%	-	-
Horiz. %	253.28%	253.28%	253.56%	167.71%	136.07%	137.08%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Ratio Analysis
NP Margin	11.31%	21.77%	13.53%	12.45%	7.39%	8.13%	6.17%	-
YoY %	-48.05%	60.90%	8.67%	68.47%	-9.10%	31.77%	-	-
Horiz. %	183.31%	352.84%	219.29%	201.78%	119.77%	131.77%	100.00%	-
ROE	2.25%	5.01%	5.98%	6.01%	2.80%	2.16%	2.22%	-
YoY %	-55.09%	-16.22%	-0.50%	114.64%	29.63%	-2.70%	-	-
Horiz. %	101.35%	225.68%	269.37%	270.72%	126.13%	97.30%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Per Share
RPS	18.14	20.10	33.26	44.18	37.89	24.62	37.30	-11.31%
YoY %	-9.75%	-39.57%	-24.72%	16.60%	53.90%	-33.99%	-	-
Horiz. %	48.63%	53.89%	89.17%	118.45%	101.58%	66.01%	100.00%	-
EPS	2.10	4.40	4.50	5.50	2.80	2.00	2.30	-1.50%
YoY %	-52.27%	-2.22%	-18.18%	96.43%	40.00%	-13.04%	-	-
Horiz. %	91.30%	191.30%	195.65%	239.13%	121.74%	86.96%	100.00%	-
DPS	1.50	2.00	2.50	3.00	2.00	2.00	2.00	-4.67%
YoY %	-25.00%	-20.00%	-16.67%	50.00%	0.00%	0.00%	-	-
Horiz. %	75.00%	100.00%	125.00%	150.00%	100.00%	100.00%	100.00%	-
NAPS	0.9125	0.8725	0.7525	0.9151	1.0001	0.9249	1.0374	-2.11%
YoY %	4.58%	15.95%	-17.77%	-8.50%	8.13%	-10.84%	-	-
Horiz. %	87.96%	84.10%	72.54%	88.21%	96.40%	89.16%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Adjusted Per Share Value based on latest NOSH - 372,963
RPS	17.35	20.05	33.30	29.25	20.36	13.32	14.73	2.76%
YoY %	-13.47%	-39.79%	13.85%	43.66%	52.85%	-9.57%	-	-
Horiz. %	117.79%	136.12%	226.07%	198.57%	138.22%	90.43%	100.00%	-
EPS	1.96	4.36	4.50	3.64	1.50	1.08	0.91	13.63%
YoY %	-55.05%	-3.11%	23.63%	142.67%	38.89%	18.68%	-	-
Horiz. %	215.38%	479.12%	494.51%	400.00%	164.84%	118.68%	100.00%	-
DPS	1.43	2.00	2.50	1.99	1.07	1.08	0.79	10.39%
YoY %	-28.50%	-20.00%	25.63%	85.98%	-0.93%	36.71%	-	-
Horiz. %	181.01%	253.16%	316.46%	251.90%	135.44%	136.71%	100.00%	-
NAPS	0.8726	0.8704	0.7533	0.6059	0.5373	0.5006	0.4096	13.42%
YoY %	0.25%	15.54%	24.33%	12.77%	7.33%	22.22%	-	-
Horiz. %	213.04%	212.50%	183.91%	147.92%	131.18%	122.22%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/19	31/07/18	31/07/17	29/07/16	31/07/15	31/07/14	31/07/13	-
Price	1.16	1.43	4.30	2.00	1.51	1.84	1.13	-
P/RPS	6.39	7.11	12.93	4.53	3.99	7.48	3.03	13.23%
YoY %	-10.13%	-45.01%	185.43%	13.53%	-46.66%	146.86%	-	-
Horiz. %	210.89%	234.65%	426.73%	149.50%	131.68%	246.86%	100.00%	-
P/EPS	56.52	32.69	95.56	36.36	53.93	92.00	49.13	2.36%
YoY %	72.90%	-65.79%	162.82%	-32.58%	-41.38%	87.26%	-	-
Horiz. %	115.04%	66.54%	194.50%	74.01%	109.77%	187.26%	100.00%	-
EY	1.77	3.06	1.05	2.75	1.85	1.09	2.04	-2.33%
YoY %	-42.16%	191.43%	-61.82%	48.65%	69.72%	-46.57%	-	-
Horiz. %	86.76%	150.00%	51.47%	134.80%	90.69%	53.43%	100.00%	-
DY	1.29	1.40	0.58	1.50	1.32	1.09	1.77	-5.13%
YoY %	-7.86%	141.38%	-61.33%	13.64%	21.10%	-38.42%	-	-
Horiz. %	72.88%	79.10%	32.77%	84.75%	74.58%	61.58%	100.00%	-
P/NAPS	1.27	1.64	5.71	2.19	1.51	1.99	1.09	2.57%
YoY %	-22.56%	-71.28%	160.73%	45.03%	-24.12%	82.57%	-	-
Horiz. %	116.51%	150.46%	523.85%	200.92%	138.53%	182.57%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Price Multiplier on Announcement Date
Date	24/09/19	26/09/18	28/09/17	27/09/16	29/09/15	17/09/14	24/09/13	-
Price	1.04	1.37	3.05	2.51	1.54	1.59	1.14	-
P/RPS	5.73	6.82	9.17	5.68	4.06	6.46	3.06	11.01%
YoY %	-15.98%	-25.63%	61.44%	39.90%	-37.15%	111.11%	-	-
Horiz. %	187.25%	222.88%	299.67%	185.62%	132.68%	211.11%	100.00%	-
P/EPS	50.68	31.32	67.78	45.64	55.00	79.50	49.57	0.36%
YoY %	61.81%	-53.79%	48.51%	-17.02%	-30.82%	60.38%	-	-
Horiz. %	102.24%	63.18%	136.74%	92.07%	110.95%	160.38%	100.00%	-
EY	1.97	3.19	1.48	2.19	1.82	1.26	2.02	-0.41%
YoY %	-38.24%	115.54%	-32.42%	20.33%	44.44%	-37.62%	-	-
Horiz. %	97.52%	157.92%	73.27%	108.42%	90.10%	62.38%	100.00%	-
DY	1.44	1.46	0.82	1.20	1.30	1.26	1.75	-3.19%
YoY %	-1.37%	78.05%	-31.67%	-7.69%	3.17%	-28.00%	-	-
Horiz. %	82.29%	83.43%	46.86%	68.57%	74.29%	72.00%	100.00%	-
P/NAPS	1.14	1.57	4.05	2.74	1.54	1.72	1.10	0.59%
YoY %	-27.39%	-61.23%	47.81%	77.92%	-10.47%	56.36%	-	-
Horiz. %	103.64%	142.73%	368.18%	249.09%	140.00%	156.36%	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 - 24 May 2024

MQ Trader

MQ Trading Signals

2024-05-27 15:05:00

ADX

5 Mins

SELL

2024-05-27 14:50:00

EMA 5

10 Mins

SELL

2024-05-27 14:50:00

MACD/RSI

5 Mins

SELL

2024-05-27 14:30:00

EMA 5

30 Mins

SELL

2024-05-27 12:00:00

EMA 5

Hourly

SELL

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

PTRANS

PERAK TRANSIT BERHAD

330

HLIND

HONG LEONG INDUSTRIES BHD

315

MPI

MALAYSIAN PACIFIC INDUSTRIES

303

DNEX

DAGANG NEXCHANGE BERHAD

268

YTLPOWR

YTL POWER INTERNATIONAL BHD

254

MAYBANK

MALAYAN BANKING BHD

235

SPTOTO

SPORTS TOTO BERHAD

155

PBBANK

PUBLIC BANK BHD

154

JCY

JCY INTERNATIONAL BERHAD

152

Daily Stocks

HSI-CV7

0.235

+0.005

212,919,700

HSI-HUZ

0.225

-0.045

208,296,000

DNEX

0.475

+0.025

186,799,100

INIX-OR

0.02

0.00

141,839,900

PHB

0.005

0.00

112,096,800

AHB

0.205

+0.015

84,923,900

AHB-WC

0.055

0.00

75,022,900

EDUSPEC-OR

0.005

0.00

75,002,700

AIM

0.085

+0.005

74,038,700

PWRWELL

0.495

+0.03

69,196,200

More active Stocks

DLADY

33.80

+0.80

19,100

CHINHIN

3.40

+0.20

755,200

DIN045801028

102.30

+0.20

250

PADINI

3.94

+0.16

616,300

VITROX

7.86

+0.16

514,800

HLIND

11.96

+0.16

59,100

RANHILL

1.60

+0.15

28,504,900

SMI

0.60

+0.145

705,800

PETDAG

20.04

+0.14

245,800

KLUANG

6.40

+0.14

8,200

More gainer Stocks

NESTLE

127.40

-0.60

25,400

HTPADU

1.98

-0.44

9,786,900

MSM

2.59

-0.26

4,992,200

HEIM

24.30

-0.26

92,600

UTDPLT

25.26

-0.22

374,900

KLK

22.00

-0.20

693,000

HUMEIND

3.32

-0.19

708,200

RCECAP

2.93

-0.18

1,370,600

PIE

5.93

-0.17

203,600

MSC

3.04

-0.16

998,700

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