[GKENT] YoY Quarter Result on 31-Oct-2015 [#3]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
14-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Oct-2015 [#3]
Profit Trend
QoQ- 42.48%
YoY- 67.02%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Quarter Result
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 103,550 127,089 122,092 96,936 96,031 71,857 57,722 10.22%
PBT 34,690 36,695 29,556 16,709 10,484 10,443 6,783 31.24%
Tax -14,136 -8,017 -5,814 -4,637 -3,256 -3,370 -2,207 36.25%
NP 20,554 28,678 23,742 12,072 7,228 7,073 4,576 28.43%
-
NP to SH 20,554 28,678 23,742 12,072 7,228 7,073 4,576 28.43%
-
Tax Rate 40.75% 21.85% 19.67% 27.75% 31.06% 32.27% 32.54% -
Total Cost 82,996 98,411 98,350 84,864 88,803 64,784 53,146 7.70%
-
Net Worth 497,276 437,772 359,484 311,004 279,362 234,276 225,276 14.10%
Dividend
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Div 8,424 11,265 7,537 4,527 3,613 3,422 - -
Div Payout % 40.99% 39.28% 31.75% 37.50% 50.00% 48.39% - -
Equity
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 497,276 437,772 359,484 311,004 279,362 234,276 225,276 14.10%
NOSH 563,269 563,269 376,857 301,800 301,166 228,161 228,800 16.19%
Ratio Analysis
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin 19.85% 22.57% 19.45% 12.45% 7.53% 9.84% 7.93% -
ROE 4.13% 6.55% 6.60% 3.88% 2.59% 3.02% 2.03% -
Per Share
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 18.44 22.56 32.40 32.12 31.89 31.49 25.23 -5.08%
EPS 3.70 5.10 6.30 4.00 2.40 3.10 2.00 10.79%
DPS 1.50 2.00 2.00 1.50 1.20 1.50 0.00 -
NAPS 0.8854 0.7772 0.9539 1.0305 0.9276 1.0268 0.9846 -1.75%
Adjusted Per Share Value based on latest NOSH - 301,800
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 19.84 24.35 23.39 18.57 18.40 13.77 11.06 10.22%
EPS 3.94 5.49 4.55 2.31 1.38 1.36 0.88 28.36%
DPS 1.61 2.16 1.44 0.87 0.69 0.66 0.00 -
NAPS 0.9527 0.8387 0.6887 0.5958 0.5352 0.4488 0.4316 14.10%
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 1.09 3.24 2.48 1.64 1.45 1.06 0.98 -
P/RPS 5.91 14.36 7.65 5.11 4.55 3.37 3.88 7.26%
P/EPS 29.78 63.64 39.37 41.00 60.42 34.19 49.00 -7.96%
EY 3.36 1.57 2.54 2.44 1.66 2.92 2.04 8.66%
DY 1.38 0.62 0.81 0.91 0.83 1.42 0.00 -
P/NAPS 1.23 4.17 2.60 1.59 1.56 1.03 1.00 3.50%
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 19/12/18 05/12/17 05/12/16 14/12/15 15/12/14 13/12/13 10/12/12 -
Price 0.785 3.39 2.80 1.64 1.10 1.17 0.96 -
P/RPS 4.26 15.02 8.64 5.11 3.45 3.71 3.81 1.87%
P/EPS 21.45 66.58 44.44 41.00 45.83 37.74 48.00 -12.55%
EY 4.66 1.50 2.25 2.44 2.18 2.65 2.08 14.38%
DY 1.91 0.59 0.71 0.91 1.09 1.28 0.00 -
P/NAPS 0.89 4.36 2.94 1.59 1.19 1.14 0.98 -1.59%

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