[GKENT] YoY TTM Result on 31-Jul-2011 [#2]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
27-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jul-2011 [#2]
Profit Trend
QoQ- 2.4%
YoY- 21.21%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
TTM Result
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Revenue 478,568 347,921 177,200 165,731 145,115 106,952 101,054 29.57%
PBT 52,019 37,678 28,235 33,957 27,578 17,243 10,662 30.21%
Tax -13,893 -11,994 -7,093 -8,306 -6,415 -4,010 -2,974 29.27%
NP 38,126 25,684 21,142 25,651 21,163 13,233 7,688 30.57%
-
NP to SH 38,126 25,684 21,142 25,651 21,163 13,230 7,641 30.70%
-
Tax Rate 26.71% 31.83% 25.12% 24.46% 23.26% 23.26% 27.89% -
Total Cost 440,442 322,237 156,058 140,080 123,952 93,719 93,366 29.48%
-
Net Worth 281,955 222,391 225,235 177,148 0 146,705 177,893 7.97%
Dividend
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Div 18,540 14,520 11,266 11,222 9,148 7,918 4,401 27.07%
Div Payout % 48.63% 56.53% 53.29% 43.75% 43.23% 59.85% 57.61% -
Equity
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Net Worth 281,955 222,391 225,235 177,148 0 146,705 177,893 7.97%
NOSH 304,850 222,391 222,961 225,840 230,043 228,300 220,083 5.57%
Ratio Analysis
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
NP Margin 7.97% 7.38% 11.93% 15.48% 14.58% 12.37% 7.61% -
ROE 13.52% 11.55% 9.39% 14.48% 0.00% 9.02% 4.30% -
Per Share
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 156.98 156.45 79.48 73.38 63.08 46.85 45.92 22.72%
EPS 12.51 11.55 9.48 11.36 9.20 5.80 3.47 23.81%
DPS 6.08 6.53 5.00 4.97 3.98 3.47 2.00 20.34%
NAPS 0.9249 1.00 1.0102 0.7844 0.00 0.6426 0.8083 2.27%
Adjusted Per Share Value based on latest NOSH - 225,840
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 84.96 61.77 31.46 29.42 25.76 18.99 17.94 29.57%
EPS 6.77 4.56 3.75 4.55 3.76 2.35 1.36 30.65%
DPS 3.29 2.58 2.00 1.99 1.62 1.41 0.78 27.09%
NAPS 0.5006 0.3948 0.3999 0.3145 0.00 0.2605 0.3158 7.97%
Price Multiplier on Financial Quarter End Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 -
Price 1.84 1.13 1.03 1.18 1.39 0.73 0.54 -
P/RPS 1.17 0.72 1.30 1.61 2.20 1.56 1.18 -0.14%
P/EPS 14.71 9.78 10.86 10.39 15.11 12.60 15.55 -0.92%
EY 6.80 10.22 9.21 9.63 6.62 7.94 6.43 0.93%
DY 3.31 5.78 4.85 4.21 2.86 4.75 3.70 -1.83%
P/NAPS 1.99 1.13 1.02 1.50 0.00 1.14 0.67 19.88%
Price Multiplier on Announcement Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 17/09/14 24/09/13 28/09/12 27/09/11 27/09/10 28/09/09 03/09/08 -
Price 1.59 1.14 1.00 1.04 1.29 0.70 0.54 -
P/RPS 1.01 0.73 1.26 1.42 2.04 1.49 1.18 -2.55%
P/EPS 12.71 9.87 10.55 9.16 14.02 12.08 15.55 -3.30%
EY 7.87 10.13 9.48 10.92 7.13 8.28 6.43 3.42%
DY 3.83 5.73 5.00 4.78 3.08 4.95 3.70 0.57%
P/NAPS 1.72 1.14 0.99 1.33 0.00 1.09 0.67 17.00%

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