[GKENT] YoY Quarter Result on 31-Oct-2010 [#3]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
14-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Oct-2010 [#3]
Profit Trend
QoQ- 62.7%
YoY- 35.04%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Quarter Result
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Revenue 71,857 57,722 31,326 45,722 32,474 28,853 24,480 19.63%
PBT 10,443 6,783 4,919 10,652 7,970 2,703 2,123 30.37%
Tax -3,370 -2,207 -1,333 -2,444 -1,892 -1,342 -205 59.39%
NP 7,073 4,576 3,586 8,208 6,078 1,361 1,918 24.27%
-
NP to SH 7,073 4,576 3,586 8,208 6,078 1,358 1,901 24.45%
-
Tax Rate 32.27% 32.54% 27.10% 22.94% 23.74% 49.65% 9.66% -
Total Cost 64,784 53,146 27,740 37,514 26,396 27,492 22,562 19.20%
-
Net Worth 234,276 225,276 174,750 158,494 144,768 176,562 182,495 4.24%
Dividend
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Div 3,422 - - - - - - -
Div Payout % 48.39% - - - - - - -
Equity
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Net Worth 234,276 225,276 174,750 158,494 144,768 176,562 182,495 4.24%
NOSH 228,161 228,800 224,124 224,942 225,111 226,333 237,624 -0.67%
Ratio Analysis
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
NP Margin 9.84% 7.93% 11.45% 17.95% 18.72% 4.72% 7.83% -
ROE 3.02% 2.03% 2.05% 5.18% 4.20% 0.77% 1.04% -
Per Share
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 31.49 25.23 13.98 20.33 14.43 12.75 10.30 20.45%
EPS 3.10 2.00 1.60 3.60 2.70 0.60 0.80 25.30%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0268 0.9846 0.7797 0.7046 0.6431 0.7801 0.768 4.95%
Adjusted Per Share Value based on latest NOSH - 224,942
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 13.77 11.06 6.00 8.76 6.22 5.53 4.69 19.64%
EPS 1.36 0.88 0.69 1.57 1.16 0.26 0.36 24.77%
DPS 0.66 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4488 0.4316 0.3348 0.3036 0.2773 0.3382 0.3496 4.24%
Price Multiplier on Financial Quarter End Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 -
Price 1.06 0.98 0.975 1.24 0.87 0.38 0.57 -
P/RPS 3.37 3.88 6.98 6.10 6.03 2.98 5.53 -7.91%
P/EPS 34.19 49.00 60.94 33.98 32.22 63.33 71.25 -11.50%
EY 2.92 2.04 1.64 2.94 3.10 1.58 1.40 13.02%
DY 1.42 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.00 1.25 1.76 1.35 0.49 0.74 5.66%
Price Multiplier on Announcement Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 13/12/13 10/12/12 08/12/11 14/12/10 15/12/09 10/12/08 18/12/07 -
Price 1.17 0.96 1.00 1.19 0.88 0.36 0.54 -
P/RPS 3.71 3.81 7.15 5.85 6.10 2.82 5.24 -5.58%
P/EPS 37.74 48.00 62.50 32.61 32.59 60.00 67.50 -9.22%
EY 2.65 2.08 1.60 3.07 3.07 1.67 1.48 10.18%
DY 1.28 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.98 1.28 1.69 1.37 0.46 0.70 8.45%

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