[GKENT] YoY TTM Result on 30-Apr-2010 [#1]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
29-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
30-Apr-2010 [#1]
Profit Trend
QoQ- 4.12%
YoY- 82.96%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
TTM Result
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 321,763 161,763 163,297 136,605 102,274 99,051 86,081 24.55%
PBT 37,000 27,854 33,405 26,922 14,903 13,578 10,136 24.06%
Tax -10,636 -6,861 -8,355 -6,238 -3,570 -4,579 -1,651 36.36%
NP 26,364 20,993 25,050 20,684 11,333 8,999 8,485 20.77%
-
NP to SH 26,364 20,993 25,050 20,684 11,305 8,940 8,377 21.03%
-
Tax Rate 28.75% 24.63% 25.01% 23.17% 23.95% 33.72% 16.29% -
Total Cost 295,399 140,770 138,247 115,921 90,941 90,052 77,596 24.93%
-
Net Worth 230,604 219,856 164,110 0 153,856 0 163,601 5.88%
Dividend
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Div 14,531 11,323 11,306 9,113 7,754 - - -
Div Payout % 55.12% 53.94% 45.14% 44.06% 68.59% - - -
Equity
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Net Worth 230,604 219,856 164,110 0 153,856 0 163,601 5.88%
NOSH 221,480 225,285 219,428 225,230 219,888 224,939 226,124 -0.34%
Ratio Analysis
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
NP Margin 8.19% 12.98% 15.34% 15.14% 11.08% 9.09% 9.86% -
ROE 11.43% 9.55% 15.26% 0.00% 7.35% 0.00% 5.12% -
Per Share
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 145.28 71.80 74.42 60.65 46.51 44.03 38.07 24.98%
EPS 11.90 9.32 11.42 9.18 5.14 3.97 3.70 21.47%
DPS 6.56 5.00 5.15 4.00 3.53 0.00 0.00 -
NAPS 1.0412 0.9759 0.7479 0.00 0.6997 0.00 0.7235 6.24%
Adjusted Per Share Value based on latest NOSH - 225,230
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 57.12 28.72 28.99 24.25 18.16 17.59 15.28 24.55%
EPS 4.68 3.73 4.45 3.67 2.01 1.59 1.49 20.99%
DPS 2.58 2.01 2.01 1.62 1.38 0.00 0.00 -
NAPS 0.4094 0.3903 0.2914 0.00 0.2731 0.00 0.2904 5.88%
Price Multiplier on Financial Quarter End Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 -
Price 0.84 1.00 1.17 1.49 0.63 0.51 0.67 -
P/RPS 0.58 1.39 1.57 2.46 1.35 1.16 1.76 -16.87%
P/EPS 7.06 10.73 10.25 16.22 12.25 12.83 18.09 -14.50%
EY 14.17 9.32 9.76 6.16 8.16 7.79 5.53 16.96%
DY 7.81 5.00 4.40 2.68 5.60 0.00 0.00 -
P/NAPS 0.81 1.02 1.56 0.00 0.90 0.00 0.93 -2.27%
Price Multiplier on Announcement Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 25/06/13 25/06/12 29/06/11 29/06/10 24/06/09 25/06/08 26/06/07 -
Price 0.965 1.03 1.15 1.38 0.70 0.47 0.62 -
P/RPS 0.66 1.43 1.55 2.28 1.50 1.07 1.63 -13.97%
P/EPS 8.11 11.05 10.07 15.03 13.62 11.83 16.74 -11.36%
EY 12.34 9.05 9.93 6.65 7.34 8.46 5.98 12.82%
DY 6.80 4.85 4.48 2.90 5.04 0.00 0.00 -
P/NAPS 0.93 1.06 1.54 0.00 1.00 0.00 0.86 1.31%

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