[GKENT] YoY TTM Result on 30-Apr-2015 [#1]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
30-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
30-Apr-2015 [#1]
Profit Trend
QoQ- 12.09%
YoY- -15.24%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
TTM Result
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Revenue 587,330 605,423 600,145 347,321 486,474 321,763 161,763 23.96%
PBT 160,983 138,994 77,816 44,795 51,912 37,000 27,854 33.94%
Tax -33,511 -34,095 -22,604 -13,311 -14,768 -10,636 -6,861 30.24%
NP 127,472 104,899 55,212 31,484 37,144 26,364 20,993 35.05%
-
NP to SH 127,472 104,899 55,212 31,484 37,144 26,364 20,993 35.05%
-
Tax Rate 20.82% 24.53% 29.05% 29.72% 28.45% 28.75% 24.63% -
Total Cost 459,858 500,524 544,933 315,837 449,330 295,399 140,770 21.79%
-
Net Worth 468,414 417,608 300,140 294,365 223,206 230,604 219,856 13.42%
Dividend
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Div 53,526 37,501 21,118 15,917 16,891 14,531 11,323 29.53%
Div Payout % 41.99% 35.75% 38.25% 50.56% 45.48% 55.12% 53.94% -
Equity
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Net Worth 468,414 417,608 300,140 294,365 223,206 230,604 219,856 13.42%
NOSH 563,269 375,513 300,140 299,060 223,206 221,480 225,285 16.49%
Ratio Analysis
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
NP Margin 21.70% 17.33% 9.20% 9.06% 7.64% 8.19% 12.98% -
ROE 27.21% 25.12% 18.40% 10.70% 16.64% 11.43% 9.55% -
Per Share
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 104.27 161.23 199.96 116.14 217.95 145.28 71.80 6.41%
EPS 22.63 27.93 18.40 10.53 16.64 11.90 9.32 15.92%
DPS 9.50 10.00 7.00 5.30 7.57 6.56 5.00 11.28%
NAPS 0.8316 1.1121 1.00 0.9843 1.00 1.0412 0.9759 -2.63%
Adjusted Per Share Value based on latest NOSH - 299,060
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 112.52 115.98 114.97 66.54 93.20 61.64 30.99 23.96%
EPS 24.42 20.10 10.58 6.03 7.12 5.05 4.02 35.06%
DPS 10.25 7.18 4.05 3.05 3.24 2.78 2.17 29.51%
NAPS 0.8974 0.80 0.575 0.5639 0.4276 0.4418 0.4212 13.42%
Price Multiplier on Financial Quarter End Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 -
Price 3.95 4.33 1.71 1.21 1.69 0.84 1.00 -
P/RPS 3.79 2.69 0.86 1.04 0.78 0.58 1.39 18.18%
P/EPS 17.45 15.50 9.30 11.49 10.16 7.06 10.73 8.43%
EY 5.73 6.45 10.76 8.70 9.85 14.17 9.32 -7.78%
DY 2.41 2.31 4.09 4.38 4.48 7.81 5.00 -11.44%
P/NAPS 4.75 3.89 1.71 1.23 1.69 0.81 1.02 29.21%
Price Multiplier on Announcement Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 12/06/18 22/06/17 29/06/16 30/06/15 30/06/14 25/06/13 25/06/12 -
Price 1.54 3.94 1.85 1.28 1.71 0.965 1.03 -
P/RPS 1.48 2.44 0.93 1.10 0.78 0.66 1.43 0.57%
P/EPS 6.80 14.10 10.06 12.16 10.28 8.11 11.05 -7.76%
EY 14.70 7.09 9.94 8.22 9.73 12.34 9.05 8.41%
DY 6.17 2.54 3.78 4.14 4.43 6.80 4.85 4.09%
P/NAPS 1.85 3.54 1.85 1.30 1.71 0.93 1.06 9.72%

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