[GKENT] YoY TTM Result on 30-Apr-2013 [#1]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
25-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- 3.15%
YoY- 25.58%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
TTM Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 600,145 347,321 486,474 321,763 161,763 163,297 136,605 27.94%
PBT 77,816 44,795 51,912 37,000 27,854 33,405 26,922 19.33%
Tax -22,604 -13,311 -14,768 -10,636 -6,861 -8,355 -6,238 23.90%
NP 55,212 31,484 37,144 26,364 20,993 25,050 20,684 17.76%
-
NP to SH 55,212 31,484 37,144 26,364 20,993 25,050 20,684 17.76%
-
Tax Rate 29.05% 29.72% 28.45% 28.75% 24.63% 25.01% 23.17% -
Total Cost 544,933 315,837 449,330 295,399 140,770 138,247 115,921 29.39%
-
Net Worth 300,140 294,365 223,206 230,604 219,856 164,110 0 -
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div 21,118 15,917 16,891 14,531 11,323 11,306 9,113 15.02%
Div Payout % 38.25% 50.56% 45.48% 55.12% 53.94% 45.14% 44.06% -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 300,140 294,365 223,206 230,604 219,856 164,110 0 -
NOSH 300,140 299,060 223,206 221,480 225,285 219,428 225,230 4.89%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 9.20% 9.06% 7.64% 8.19% 12.98% 15.34% 15.14% -
ROE 18.40% 10.70% 16.64% 11.43% 9.55% 15.26% 0.00% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 199.96 116.14 217.95 145.28 71.80 74.42 60.65 21.97%
EPS 18.40 10.53 16.64 11.90 9.32 11.42 9.18 12.27%
DPS 7.00 5.30 7.57 6.56 5.00 5.15 4.00 9.76%
NAPS 1.00 0.9843 1.00 1.0412 0.9759 0.7479 0.00 -
Adjusted Per Share Value based on latest NOSH - 221,480
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 114.97 66.54 93.20 61.64 30.99 31.28 26.17 27.94%
EPS 10.58 6.03 7.12 5.05 4.02 4.80 3.96 17.77%
DPS 4.05 3.05 3.24 2.78 2.17 2.17 1.75 14.99%
NAPS 0.575 0.5639 0.4276 0.4418 0.4212 0.3144 0.00 -
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 1.71 1.21 1.69 0.84 1.00 1.17 1.49 -
P/RPS 0.86 1.04 0.78 0.58 1.39 1.57 2.46 -16.05%
P/EPS 9.30 11.49 10.16 7.06 10.73 10.25 16.22 -8.84%
EY 10.76 8.70 9.85 14.17 9.32 9.76 6.16 9.73%
DY 4.09 4.38 4.48 7.81 5.00 4.40 2.68 7.29%
P/NAPS 1.71 1.23 1.69 0.81 1.02 1.56 0.00 -
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/06/16 30/06/15 30/06/14 25/06/13 25/06/12 29/06/11 29/06/10 -
Price 1.85 1.28 1.71 0.965 1.03 1.15 1.38 -
P/RPS 0.93 1.10 0.78 0.66 1.43 1.55 2.28 -13.87%
P/EPS 10.06 12.16 10.28 8.11 11.05 10.07 15.03 -6.46%
EY 9.94 8.22 9.73 12.34 9.05 9.93 6.65 6.92%
DY 3.78 4.14 4.43 6.80 4.85 4.48 2.90 4.51%
P/NAPS 1.85 1.30 1.71 0.93 1.06 1.54 0.00 -

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
Post a Comment