[GKENT] YoY TTM Result on 31-Jan-2007 [#4]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
27-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jan-2007 [#4]
Profit Trend
QoQ- 21.31%
YoY- 9.13%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
TTM Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 125,069 106,933 89,832 93,777 94,376 108,504 105,443 2.88%
PBT 26,095 14,618 13,051 10,836 10,045 14,801 8,826 19.78%
Tax -6,229 -3,410 -4,079 -2,609 -2,595 -4,655 -2,442 16.87%
NP 19,866 11,208 8,972 8,227 7,450 10,146 6,384 20.80%
-
NP to SH 19,866 11,193 8,882 8,082 7,406 10,146 6,384 20.80%
-
Tax Rate 23.87% 23.33% 31.25% 24.08% 25.83% 31.45% 27.67% -
Total Cost 105,203 95,725 80,860 85,550 86,926 98,358 99,059 1.00%
-
Net Worth 149,556 157,388 172,673 161,067 107,225 99,507 59,724 16.51%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div 9,113 7,754 - - - - - -
Div Payout % 45.88% 69.28% - - - - - -
Equity
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 149,556 157,388 172,673 161,067 107,225 99,507 59,724 16.51%
NOSH 227,393 223,499 223,207 226,346 158,593 158,830 109,707 12.90%
Ratio Analysis
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin 15.88% 10.48% 9.99% 8.77% 7.89% 9.35% 6.05% -
ROE 13.28% 7.11% 5.14% 5.02% 6.91% 10.20% 10.69% -
Per Share
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 55.00 47.84 40.25 41.43 59.51 68.31 96.11 -8.87%
EPS 8.74 5.01 3.98 3.57 4.67 6.39 5.82 7.00%
DPS 4.01 3.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6577 0.7042 0.7736 0.7116 0.6761 0.6265 0.5444 3.19%
Adjusted Per Share Value based on latest NOSH - 226,346
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 22.20 18.98 15.95 16.65 16.76 19.26 18.72 2.87%
EPS 3.53 1.99 1.58 1.43 1.31 1.80 1.13 20.88%
DPS 1.62 1.38 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2655 0.2794 0.3066 0.286 0.1904 0.1767 0.106 16.51%
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 -
Price 0.88 0.50 0.52 0.56 0.60 0.82 1.15 -
P/RPS 1.60 1.05 1.29 1.35 1.01 1.20 1.20 4.90%
P/EPS 10.07 9.98 13.07 15.68 12.85 12.84 19.76 -10.61%
EY 9.93 10.02 7.65 6.38 7.78 7.79 5.06 11.88%
DY 4.55 7.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 0.71 0.67 0.79 0.89 1.31 2.11 -7.28%
Price Multiplier on Announcement Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 23/03/10 25/03/09 25/03/08 27/03/07 30/03/06 23/03/05 30/03/04 -
Price 1.04 0.54 0.52 0.60 0.55 0.77 0.90 -
P/RPS 1.89 1.13 1.29 1.45 0.92 1.13 0.94 12.33%
P/EPS 11.90 10.78 13.07 16.80 11.78 12.05 15.47 -4.27%
EY 8.40 9.27 7.65 5.95 8.49 8.30 6.47 4.44%
DY 3.85 6.48 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 0.77 0.67 0.84 0.81 1.23 1.65 -0.71%

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