[GKENT] YoY TTM Result on 31-Oct-2009 [#3]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
15-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- 35.68%
YoY- 152.89%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
TTM Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 203,596 151,335 158,363 110,573 104,946 92,455 86,962 15.21%
PBT 30,099 28,224 30,260 22,510 11,242 13,514 9,433 21.31%
Tax -7,967 -7,195 -6,967 -4,560 -4,111 -3,333 -2,675 19.92%
NP 22,132 21,029 23,293 17,950 7,131 10,181 6,758 21.83%
-
NP to SH 22,132 21,029 23,293 17,950 7,098 10,084 6,662 22.13%
-
Tax Rate 26.47% 25.49% 23.02% 20.26% 36.57% 24.66% 28.36% -
Total Cost 181,464 130,306 135,070 92,623 97,815 82,274 80,204 14.56%
-
Net Worth 225,276 174,750 158,494 144,768 176,562 182,495 0 -
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div 11,266 11,222 9,148 7,918 4,401 - - -
Div Payout % 50.91% 53.37% 39.28% 44.11% 62.01% - - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 225,276 174,750 158,494 144,768 176,562 182,495 0 -
NOSH 228,800 224,124 224,942 225,111 226,333 237,624 223,787 0.36%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 10.87% 13.90% 14.71% 16.23% 6.79% 11.01% 7.77% -
ROE 9.82% 12.03% 14.70% 12.40% 4.02% 5.53% 0.00% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 88.98 67.52 70.40 49.12 46.37 38.91 38.86 14.79%
EPS 9.67 9.38 10.36 7.97 3.14 4.24 2.98 21.65%
DPS 4.92 5.01 4.07 3.52 1.94 0.00 0.00 -
NAPS 0.9846 0.7797 0.7046 0.6431 0.7801 0.768 0.00 -
Adjusted Per Share Value based on latest NOSH - 225,111
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 36.15 26.87 28.11 19.63 18.63 16.41 15.44 15.21%
EPS 3.93 3.73 4.14 3.19 1.26 1.79 1.18 22.18%
DPS 2.00 1.99 1.62 1.41 0.78 0.00 0.00 -
NAPS 0.3999 0.3102 0.2814 0.257 0.3135 0.324 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.98 0.975 1.24 0.87 0.38 0.57 0.57 -
P/RPS 1.10 1.44 1.76 1.77 0.82 1.46 1.47 -4.71%
P/EPS 10.13 10.39 11.97 10.91 12.12 13.43 19.15 -10.06%
EY 9.87 9.62 8.35 9.17 8.25 7.45 5.22 11.18%
DY 5.02 5.14 3.28 4.04 5.12 0.00 0.00 -
P/NAPS 1.00 1.25 1.76 1.35 0.49 0.74 0.00 -
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 10/12/12 08/12/11 14/12/10 15/12/09 10/12/08 18/12/07 19/12/06 -
Price 0.96 1.00 1.19 0.88 0.36 0.54 0.57 -
P/RPS 1.08 1.48 1.69 1.79 0.78 1.39 1.47 -5.00%
P/EPS 9.92 10.66 11.49 11.04 11.48 12.72 19.15 -10.37%
EY 10.08 9.38 8.70 9.06 8.71 7.86 5.22 11.58%
DY 5.13 5.01 3.42 4.00 5.40 0.00 0.00 -
P/NAPS 0.98 1.28 1.69 1.37 0.46 0.70 0.00 -

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