[GKENT] YoY TTM Result on 31-Oct-2012 [#3]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
10-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- 4.68%
YoY- 5.25%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
TTM Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 387,848 502,742 362,056 203,596 151,335 158,363 110,573 23.25%
PBT 55,572 52,060 41,338 30,099 28,224 30,260 22,510 16.24%
Tax -16,868 -13,779 -13,157 -7,967 -7,195 -6,967 -4,560 24.34%
NP 38,704 38,281 28,181 22,132 21,029 23,293 17,950 13.65%
-
NP to SH 38,704 38,281 28,181 22,132 21,029 23,293 17,950 13.65%
-
Tax Rate 30.35% 26.47% 31.83% 26.47% 25.49% 23.02% 20.26% -
Total Cost 349,144 464,461 333,875 181,464 130,306 135,070 92,623 24.73%
-
Net Worth 301,800 279,362 228,161 225,276 174,750 158,494 144,768 13.01%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div 16,785 18,732 17,942 11,266 11,222 9,148 7,918 13.33%
Div Payout % 43.37% 48.93% 63.67% 50.91% 53.37% 39.28% 44.11% -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 301,800 279,362 228,161 225,276 174,750 158,494 144,768 13.01%
NOSH 301,800 301,166 228,161 228,800 224,124 224,942 225,111 5.00%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 9.98% 7.61% 7.78% 10.87% 13.90% 14.71% 16.23% -
ROE 12.82% 13.70% 12.35% 9.82% 12.03% 14.70% 12.40% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 128.51 166.93 158.68 88.98 67.52 70.40 49.12 17.37%
EPS 12.82 12.71 12.35 9.67 9.38 10.36 7.97 8.24%
DPS 5.56 6.22 7.86 4.92 5.01 4.07 3.52 7.91%
NAPS 1.00 0.9276 1.00 0.9846 0.7797 0.7046 0.6431 7.63%
Adjusted Per Share Value based on latest NOSH - 228,800
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 74.30 96.31 69.36 39.00 28.99 30.34 21.18 23.25%
EPS 7.41 7.33 5.40 4.24 4.03 4.46 3.44 13.63%
DPS 3.22 3.59 3.44 2.16 2.15 1.75 1.52 13.32%
NAPS 0.5782 0.5352 0.4371 0.4316 0.3348 0.3036 0.2773 13.02%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 1.64 1.45 1.06 0.98 0.975 1.24 0.87 -
P/RPS 1.28 0.87 0.67 1.10 1.44 1.76 1.77 -5.25%
P/EPS 12.79 11.41 8.58 10.13 10.39 11.97 10.91 2.68%
EY 7.82 8.77 11.65 9.87 9.62 8.35 9.17 -2.61%
DY 3.39 4.29 7.42 5.02 5.14 3.28 4.04 -2.87%
P/NAPS 1.64 1.56 1.06 1.00 1.25 1.76 1.35 3.29%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 14/12/15 15/12/14 13/12/13 10/12/12 08/12/11 14/12/10 15/12/09 -
Price 1.64 1.10 1.17 0.96 1.00 1.19 0.88 -
P/RPS 1.28 0.66 0.74 1.08 1.48 1.69 1.79 -5.43%
P/EPS 12.79 8.65 9.47 9.92 10.66 11.49 11.04 2.48%
EY 7.82 11.56 10.56 10.08 9.38 8.70 9.06 -2.42%
DY 3.39 5.65 6.72 5.13 5.01 3.42 4.00 -2.71%
P/NAPS 1.64 1.19 1.17 0.98 1.28 1.69 1.37 3.04%

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