[GKENT] YoY TTM Result on 30-Apr-2016 [#1]

	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	CAGR
TTM Result
Revenue	413,765	587,330	605,423	600,145	347,321	486,474	321,763	4.27%
YoY %	-29.55%	-2.99%	0.88%	72.79%	-28.60%	51.19%	-	-
Horiz. %	128.59%	182.53%	188.16%	186.52%	107.94%	151.19%	100.00%	-
PBT	118,634	160,983	138,994	77,816	44,795	51,912	37,000	21.42%
YoY %	-26.31%	15.82%	78.62%	73.72%	-13.71%	40.30%	-	-
Horiz. %	320.63%	435.09%	375.66%	210.31%	121.07%	140.30%	100.00%	-
Tax	-41,744	-33,511	-34,095	-22,604	-13,311	-14,768	-10,636	25.58%
YoY %	-24.57%	1.71%	-50.84%	-69.81%	9.87%	-38.85%	-	-
Horiz. %	392.48%	315.07%	320.56%	212.52%	125.15%	138.85%	100.00%	-
NP	76,890	127,472	104,899	55,212	31,484	37,144	26,364	19.52%
YoY %	-39.68%	21.52%	89.99%	75.37%	-15.24%	40.89%	-	-
Horiz. %	291.65%	483.51%	397.89%	209.42%	119.42%	140.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	76,890	127,472	104,899	55,212	31,484	37,144	26,364	19.52%
YoY %	-39.68%	21.52%	89.99%	75.37%	-15.24%	40.89%	-	-
Horiz. %	291.65%	483.51%	397.89%	209.42%	119.42%	140.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.19%	20.82%	24.53%	29.05%	29.72%	28.45%	28.75%	-
YoY %	69.02%	-15.12%	-15.56%	-2.25%	4.46%	-1.04%	-	-
Horiz. %	122.40%	72.42%	85.32%	101.04%	103.37%	98.96%	100.00%	-
Total Cost	336,875	459,858	500,524	544,933	315,837	449,330	295,399	2.21%
YoY %	-26.74%	-8.12%	-8.15%	72.54%	-29.71%	52.11%	-	-
Horiz. %	114.04%	155.67%	169.44%	184.47%	106.92%	152.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	480,430	468,414	417,608	300,140	294,365	223,206	230,604	13.00%
YoY %	2.57%	12.17%	39.14%	1.96%	31.88%	-3.21%	-	-
Horiz. %	208.34%	203.12%	181.09%	130.15%	127.65%	96.79%	100.00%	-

	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	CAGR
Dividend
Div	39,112	53,526	37,501	21,118	15,917	16,891	14,531	17.93%
YoY %	-26.93%	42.73%	77.58%	32.68%	-5.77%	16.24%	-	-
Horiz. %	269.16%	368.36%	258.08%	145.33%	109.54%	116.24%	100.00%	-
Div Payout %	50.87%	41.99%	35.75%	38.25%	50.56%	45.48%	55.12%	-
YoY %	21.15%	17.45%	-6.54%	-24.35%	11.17%	-17.49%	-	-
Horiz. %	92.29%	76.18%	64.86%	69.39%	91.73%	82.51%	100.00%	-

	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	CAGR
Equity
Net Worth	480,430	468,414	417,608	300,140	294,365	223,206	230,604	13.00%
YoY %	2.57%	12.17%	39.14%	1.96%	31.88%	-3.21%	-	-
Horiz. %	208.34%	203.12%	181.09%	130.15%	127.65%	96.79%	100.00%	-
NOSH	563,269	563,269	375,513	300,140	299,060	223,206	221,480	16.82%
YoY %	0.00%	50.00%	25.11%	0.36%	33.98%	0.78%	-	-
Horiz. %	254.32%	254.32%	169.55%	135.52%	135.03%	100.78%	100.00%	-

	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	CAGR
Ratio Analysis
NP Margin	18.58%	21.70%	17.33%	9.20%	9.06%	7.64%	8.19%	-
YoY %	-14.38%	25.22%	88.37%	1.55%	18.59%	-6.72%	-	-
Horiz. %	226.86%	264.96%	211.60%	112.33%	110.62%	93.28%	100.00%	-
ROE	16.00%	27.21%	25.12%	18.40%	10.70%	16.64%	11.43%	-
YoY %	-41.20%	8.32%	36.52%	71.96%	-35.70%	45.58%	-	-
Horiz. %	139.98%	238.06%	219.77%	160.98%	93.61%	145.58%	100.00%	-

	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	CAGR
Per Share
RPS	76.81	104.27	161.23	199.96	116.14	217.95	145.28	-10.07%
YoY %	-26.34%	-35.33%	-19.37%	72.17%	-46.71%	50.02%	-	-
Horiz. %	52.87%	71.77%	110.98%	137.64%	79.94%	150.02%	100.00%	-
EPS	14.27	22.63	27.93	18.40	10.53	16.64	11.90	3.07%
YoY %	-36.94%	-18.98%	51.79%	74.74%	-36.72%	39.83%	-	-
Horiz. %	119.92%	190.17%	234.71%	154.62%	88.49%	139.83%	100.00%	-
DPS	7.26	9.50	10.00	7.00	5.30	7.57	6.56	1.70%
YoY %	-23.58%	-5.00%	42.86%	32.08%	-29.99%	15.40%	-	-
Horiz. %	110.67%	144.82%	152.44%	106.71%	80.79%	115.40%	100.00%	-
NAPS	0.8918	0.8316	1.1121	1.00	0.9843	1.00	1.0412	-2.54%
YoY %	7.24%	-25.22%	11.21%	1.60%	-1.57%	-3.96%	-	-
Horiz. %	85.65%	79.87%	106.81%	96.04%	94.54%	96.04%	100.00%	-

	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	CAGR
Adjusted Per Share Value based on latest NOSH - 300,140
RPS	73.46	104.27	107.48	106.55	61.66	86.37	57.12	4.28%
YoY %	-29.55%	-2.99%	0.87%	72.80%	-28.61%	51.21%	-	-
Horiz. %	128.61%	182.55%	188.17%	186.54%	107.95%	151.21%	100.00%	-
EPS	13.65	22.63	18.62	9.80	5.59	6.59	4.68	19.52%
YoY %	-39.68%	21.54%	90.00%	75.31%	-15.17%	40.81%	-	-
Horiz. %	291.67%	483.55%	397.86%	209.40%	119.44%	140.81%	100.00%	-
DPS	6.94	9.50	6.66	3.75	2.83	3.00	2.58	17.92%
YoY %	-26.95%	42.64%	77.60%	32.51%	-5.67%	16.28%	-	-
Horiz. %	268.99%	368.22%	258.14%	145.35%	109.69%	116.28%	100.00%	-
NAPS	0.8529	0.8316	0.7414	0.5329	0.5226	0.3963	0.4094	13.00%
YoY %	2.56%	12.17%	39.13%	1.97%	31.87%	-3.20%	-	-
Horiz. %	208.33%	203.13%	181.09%	130.17%	127.65%	96.80%	100.00%	-

	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/19	30/04/18	28/04/17	29/04/16	30/04/15	30/04/14	30/04/13	-
Price	1.26	3.95	4.33	1.71	1.21	1.69	0.84	-
P/RPS	1.64	3.79	2.69	0.86	1.04	0.78	0.58	18.90%
YoY %	-56.73%	40.89%	212.79%	-17.31%	33.33%	34.48%	-	-
Horiz. %	282.76%	653.45%	463.79%	148.28%	179.31%	134.48%	100.00%	-
P/EPS	8.83	17.45	15.50	9.30	11.49	10.16	7.06	3.79%
YoY %	-49.40%	12.58%	66.67%	-19.06%	13.09%	43.91%	-	-
Horiz. %	125.07%	247.17%	219.55%	131.73%	162.75%	143.91%	100.00%	-
EY	11.33	5.73	6.45	10.76	8.70	9.85	14.17	-3.65%
YoY %	97.73%	-11.16%	-40.06%	23.68%	-11.68%	-30.49%	-	-
Horiz. %	79.96%	40.44%	45.52%	75.94%	61.40%	69.51%	100.00%	-
DY	5.76	2.41	2.31	4.09	4.38	4.48	7.81	-4.94%
YoY %	139.00%	4.33%	-43.52%	-6.62%	-2.23%	-42.64%	-	-
Horiz. %	73.75%	30.86%	29.58%	52.37%	56.08%	57.36%	100.00%	-
P/NAPS	1.41	4.75	3.89	1.71	1.23	1.69	0.81	9.67%
YoY %	-70.32%	22.11%	127.49%	39.02%	-27.22%	108.64%	-	-
Horiz. %	174.07%	586.42%	480.25%	211.11%	151.85%	208.64%	100.00%	-

	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	CAGR
Price Multiplier on Announcement Date
Date	25/06/19	12/06/18	22/06/17	29/06/16	30/06/15	30/06/14	25/06/13	-
Price	1.11	1.54	3.94	1.85	1.28	1.71	0.965	-
P/RPS	1.45	1.48	2.44	0.93	1.10	0.78	0.66	14.01%
YoY %	-2.03%	-39.34%	162.37%	-15.45%	41.03%	18.18%	-	-
Horiz. %	219.70%	224.24%	369.70%	140.91%	166.67%	118.18%	100.00%	-
P/EPS	7.78	6.80	14.10	10.06	12.16	10.28	8.11	-0.68%
YoY %	14.41%	-51.77%	40.16%	-17.27%	18.29%	26.76%	-	-
Horiz. %	95.93%	83.85%	173.86%	124.04%	149.94%	126.76%	100.00%	-
EY	12.86	14.70	7.09	9.94	8.22	9.73	12.34	0.68%
YoY %	-12.52%	107.33%	-28.67%	20.92%	-15.52%	-21.15%	-	-
Horiz. %	104.21%	119.12%	57.46%	80.55%	66.61%	78.85%	100.00%	-
DY	6.54	6.17	2.54	3.78	4.14	4.43	6.80	-0.64%
YoY %	6.00%	142.91%	-32.80%	-8.70%	-6.55%	-34.85%	-	-
Horiz. %	96.18%	90.74%	37.35%	55.59%	60.88%	65.15%	100.00%	-
P/NAPS	1.24	1.85	3.54	1.85	1.30	1.71	0.93	4.90%
YoY %	-32.97%	-47.74%	91.35%	42.31%	-23.98%	83.87%	-	-
Horiz. %	133.33%	198.92%	380.65%	198.92%	139.78%	183.87%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos