[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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos