[GKENT] YoY TTM Result on 31-Oct-2006 [#3]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
19-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Oct-2006 [#3]
Profit Trend
QoQ- -7.02%
YoY- -26.14%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
TTM Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 110,573 104,946 92,455 86,962 109,730 98,585 116,492 -0.86%
PBT 22,510 11,242 13,514 9,433 13,387 12,984 5,384 26.89%
Tax -4,560 -4,111 -3,333 -2,675 -4,299 -3,177 -1,980 14.90%
NP 17,950 7,131 10,181 6,758 9,088 9,807 3,404 31.89%
-
NP to SH 17,950 7,098 10,084 6,662 9,020 9,807 3,404 31.89%
-
Tax Rate 20.26% 36.57% 24.66% 28.36% 32.11% 24.47% 36.78% -
Total Cost 92,623 97,815 82,274 80,204 100,642 88,778 113,088 -3.26%
-
Net Worth 144,768 176,562 182,495 0 0 95,579 50,003 19.36%
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div 7,918 4,401 - - - - - -
Div Payout % 44.11% 62.01% - - - - - -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 144,768 176,562 182,495 0 0 95,579 50,003 19.36%
NOSH 225,111 226,333 237,624 223,787 158,400 158,402 93,012 15.85%
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 16.23% 6.79% 11.01% 7.77% 8.28% 9.95% 2.92% -
ROE 12.40% 4.02% 5.53% 0.00% 0.00% 10.26% 6.81% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 49.12 46.37 38.91 38.86 69.27 62.24 125.24 -14.43%
EPS 7.97 3.14 4.24 2.98 5.69 6.19 3.66 13.83%
DPS 3.52 1.94 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6431 0.7801 0.768 0.00 0.00 0.6034 0.5376 3.02%
Adjusted Per Share Value based on latest NOSH - 223,787
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 21.18 20.10 17.71 16.66 21.02 18.89 22.32 -0.86%
EPS 3.44 1.36 1.93 1.28 1.73 1.88 0.65 31.97%
DPS 1.52 0.84 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2773 0.3382 0.3496 0.00 0.00 0.1831 0.0958 19.36%
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 -
Price 0.87 0.38 0.57 0.57 0.60 0.72 1.52 -
P/RPS 1.77 0.82 1.46 1.47 0.87 1.16 1.21 6.53%
P/EPS 10.91 12.12 13.43 19.15 10.54 11.63 41.53 -19.95%
EY 9.17 8.25 7.45 5.22 9.49 8.60 2.41 24.92%
DY 4.04 5.12 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 0.49 0.74 0.00 0.00 1.19 2.83 -11.59%
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 15/12/09 10/12/08 18/12/07 19/12/06 13/12/05 09/12/04 29/12/03 -
Price 0.88 0.36 0.54 0.57 0.60 0.81 1.19 -
P/RPS 1.79 0.78 1.39 1.47 0.87 1.30 0.95 11.12%
P/EPS 11.04 11.48 12.72 19.15 10.54 13.08 32.52 -16.46%
EY 9.06 8.71 7.86 5.22 9.49 7.64 3.08 19.68%
DY 4.00 5.40 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 0.46 0.70 0.00 0.00 1.34 2.21 -7.65%

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