[GKENT] YoY Quarter Result on 31-Oct-2013 [#3]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
13-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Oct-2013 [#3]
Profit Trend
QoQ- 38.28%
YoY- 54.57%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Quarter Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 122,092 96,936 96,031 71,857 57,722 31,326 45,722 17.76%
PBT 29,556 16,709 10,484 10,443 6,783 4,919 10,652 18.52%
Tax -5,814 -4,637 -3,256 -3,370 -2,207 -1,333 -2,444 15.52%
NP 23,742 12,072 7,228 7,073 4,576 3,586 8,208 19.34%
-
NP to SH 23,742 12,072 7,228 7,073 4,576 3,586 8,208 19.34%
-
Tax Rate 19.67% 27.75% 31.06% 32.27% 32.54% 27.10% 22.94% -
Total Cost 98,350 84,864 88,803 64,784 53,146 27,740 37,514 17.40%
-
Net Worth 359,484 311,004 279,362 234,276 225,276 174,750 158,494 14.61%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div 7,537 4,527 3,613 3,422 - - - -
Div Payout % 31.75% 37.50% 50.00% 48.39% - - - -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 359,484 311,004 279,362 234,276 225,276 174,750 158,494 14.61%
NOSH 376,857 301,800 301,166 228,161 228,800 224,124 224,942 8.97%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 19.45% 12.45% 7.53% 9.84% 7.93% 11.45% 17.95% -
ROE 6.60% 3.88% 2.59% 3.02% 2.03% 2.05% 5.18% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 32.40 32.12 31.89 31.49 25.23 13.98 20.33 8.06%
EPS 6.30 4.00 2.40 3.10 2.00 1.60 3.60 9.76%
DPS 2.00 1.50 1.20 1.50 0.00 0.00 0.00 -
NAPS 0.9539 1.0305 0.9276 1.0268 0.9846 0.7797 0.7046 5.17%
Adjusted Per Share Value based on latest NOSH - 228,161
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 23.39 18.57 18.40 13.77 11.06 6.00 8.76 17.76%
EPS 4.55 2.31 1.38 1.36 0.88 0.69 1.57 19.38%
DPS 1.44 0.87 0.69 0.66 0.00 0.00 0.00 -
NAPS 0.6887 0.5958 0.5352 0.4488 0.4316 0.3348 0.3036 14.61%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 2.48 1.64 1.45 1.06 0.98 0.975 1.24 -
P/RPS 7.65 5.11 4.55 3.37 3.88 6.98 6.10 3.84%
P/EPS 39.37 41.00 60.42 34.19 49.00 60.94 33.98 2.48%
EY 2.54 2.44 1.66 2.92 2.04 1.64 2.94 -2.40%
DY 0.81 0.91 0.83 1.42 0.00 0.00 0.00 -
P/NAPS 2.60 1.59 1.56 1.03 1.00 1.25 1.76 6.71%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 05/12/16 14/12/15 15/12/14 13/12/13 10/12/12 08/12/11 14/12/10 -
Price 2.80 1.64 1.10 1.17 0.96 1.00 1.19 -
P/RPS 8.64 5.11 3.45 3.71 3.81 7.15 5.85 6.70%
P/EPS 44.44 41.00 45.83 37.74 48.00 62.50 32.61 5.28%
EY 2.25 2.44 2.18 2.65 2.08 1.60 3.07 -5.04%
DY 0.71 0.91 1.09 1.28 0.00 0.00 0.00 -
P/NAPS 2.94 1.59 1.19 1.14 0.98 1.28 1.69 9.65%

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