[GKENT] YoY TTM Result on 31-Jul-2020 [#2]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
14-Sep-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2021
Quarter
31-Jul-2020 [#2]
Profit Trend
QoQ- 181.32%
YoY- -53.45%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Revenue 362,356 263,413 109,471 264,783 398,553 512,696 628,222 -10.09%
PBT 49,017 42,259 15,648 38,658 104,508 157,834 145,641 -18.99%
Tax -14,210 -4,700 -3,181 -9,164 -41,144 -31,157 -35,880 -16.40%
NP 34,807 37,559 12,467 29,494 63,364 126,677 109,761 -19.92%
-
NP to SH 34,807 37,559 12,467 29,494 63,364 126,677 109,761 -19.92%
-
Tax Rate 28.99% 11.12% 20.33% 23.71% 39.37% 19.74% 24.64% -
Total Cost 327,549 225,854 97,004 235,289 335,189 386,019 518,461 -8.49%
-
Net Worth 543,307 529,871 0 504,964 491,488 490,244 424,326 4.89%
Dividend
30/09/22 30/09/21 30/09/20 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Div 13,053 18,348 5,289 10,674 35,954 50,666 40,410 -19.63%
Div Payout % 37.50% 48.85% 42.43% 36.19% 56.74% 40.00% 36.82% -
Equity
30/09/22 30/09/21 30/09/20 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Net Worth 543,307 529,871 0 504,964 491,488 490,244 424,326 4.89%
NOSH 563,269 563,269 528,980 563,269 563,269 563,269 563,888 -0.02%
Ratio Analysis
30/09/22 30/09/21 30/09/20 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
NP Margin 9.61% 14.26% 11.39% 11.14% 15.90% 24.71% 17.47% -
ROE 6.41% 7.09% 0.00% 5.84% 12.89% 25.84% 25.87% -
Per Share
30/09/22 30/09/21 30/09/20 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 69.42 50.39 20.69 50.06 74.00 91.25 111.41 -8.74%
EPS 6.67 7.19 2.36 5.58 11.76 22.55 19.47 -18.71%
DPS 2.50 3.50 1.00 2.00 6.68 9.00 7.17 -18.43%
NAPS 1.0409 1.0137 0.00 0.9546 0.9125 0.8725 0.7525 6.47%
Adjusted Per Share Value based on latest NOSH - 563,269
30/09/22 30/09/21 30/09/20 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 69.42 50.46 20.97 50.73 76.35 98.22 120.35 -10.09%
EPS 6.67 7.20 2.39 5.65 12.14 24.27 21.03 -19.91%
DPS 2.50 3.52 1.01 2.04 6.89 9.71 7.74 -19.63%
NAPS 1.0408 1.0151 0.00 0.9674 0.9416 0.9392 0.8129 4.89%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Date 30/09/22 30/09/21 30/09/20 30/07/20 31/07/19 31/07/18 31/07/17 -
Price 0.49 0.665 0.665 0.68 1.16 1.43 4.30 -
P/RPS 0.71 1.32 3.21 1.36 1.57 1.57 3.86 -27.92%
P/EPS 7.35 9.25 28.22 12.20 9.86 6.34 22.09 -19.17%
EY 13.61 10.81 3.54 8.20 10.14 15.77 4.53 23.71%
DY 5.10 5.26 1.50 2.94 5.75 6.29 1.67 24.10%
P/NAPS 0.47 0.66 0.00 0.71 1.27 1.64 5.71 -38.30%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Date 23/11/22 23/11/21 - 14/09/20 24/09/19 26/09/18 28/09/17 -
Price 0.49 0.69 0.00 0.73 1.04 1.37 3.05 -
P/RPS 0.71 1.37 0.00 1.46 1.41 1.50 2.74 -22.98%
P/EPS 7.35 9.60 0.00 13.09 8.84 6.08 15.67 -13.62%
EY 13.61 10.41 0.00 7.64 11.31 16.46 6.38 15.78%
DY 5.10 5.07 0.00 2.74 6.42 6.57 2.35 16.16%
P/NAPS 0.47 0.68 0.00 0.76 1.14 1.57 4.05 -34.07%

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