[GKENT] YoY TTM Result on 31-Jul-2007 [#2]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
11-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jul-2007 [#2]
Profit Trend
QoQ- 15.32%
YoY- 34.82%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
TTM Result
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 145,115 106,952 101,054 88,433 91,482 110,860 96,305 7.06%
PBT 27,578 17,243 10,662 13,388 10,274 13,816 16,215 9.25%
Tax -6,415 -4,010 -2,974 -3,624 -2,993 -4,075 -3,281 11.81%
NP 21,163 13,233 7,688 9,764 7,281 9,741 12,934 8.54%
-
NP to SH 21,163 13,230 7,641 9,660 7,165 9,717 12,934 8.54%
-
Tax Rate 23.26% 23.26% 27.89% 27.07% 29.13% 29.49% 20.23% -
Total Cost 123,952 93,719 93,366 78,669 84,201 101,119 83,371 6.83%
-
Net Worth 0 146,705 177,893 169,937 0 103,879 92,501 -
Dividend
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div 9,148 7,918 4,401 - - - - -
Div Payout % 43.23% 59.85% 57.61% - - - - -
Equity
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 0 146,705 177,893 169,937 0 103,879 92,501 -
NOSH 230,043 228,300 220,083 225,142 158,154 158,618 158,719 6.37%
Ratio Analysis
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin 14.58% 12.37% 7.61% 11.04% 7.96% 8.79% 13.43% -
ROE 0.00% 9.02% 4.30% 5.68% 0.00% 9.35% 13.98% -
Per Share
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 63.08 46.85 45.92 39.28 57.84 69.89 60.68 0.64%
EPS 9.20 5.80 3.47 4.29 4.53 6.13 8.15 2.03%
DPS 3.98 3.47 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.6426 0.8083 0.7548 0.00 0.6549 0.5828 -
Adjusted Per Share Value based on latest NOSH - 225,142
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 27.80 20.49 19.36 16.94 17.53 21.24 18.45 7.06%
EPS 4.05 2.53 1.46 1.85 1.37 1.86 2.48 8.51%
DPS 1.75 1.52 0.84 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.2811 0.3408 0.3256 0.00 0.199 0.1772 -
Price Multiplier on Financial Quarter End Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 -
Price 1.39 0.73 0.54 0.63 0.48 0.62 0.79 -
P/RPS 2.20 1.56 1.18 1.60 0.83 0.89 1.30 9.15%
P/EPS 15.11 12.60 15.55 14.68 10.60 10.12 9.69 7.68%
EY 6.62 7.94 6.43 6.81 9.44 9.88 10.32 -7.12%
DY 2.86 4.75 3.70 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.14 0.67 0.83 0.00 0.95 1.36 -
Price Multiplier on Announcement Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 27/09/10 28/09/09 03/09/08 11/09/07 20/09/06 27/09/05 30/09/04 -
Price 1.29 0.70 0.54 0.58 0.51 0.62 0.75 -
P/RPS 2.04 1.49 1.18 1.48 0.88 0.89 1.24 8.64%
P/EPS 14.02 12.08 15.55 13.52 11.26 10.12 9.20 7.27%
EY 7.13 8.28 6.43 7.40 8.88 9.88 10.87 -6.78%
DY 3.08 4.95 3.70 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.09 0.67 0.77 0.00 0.95 1.29 -

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