[GKENT] YoY TTM Result on 31-Oct-2014 [#3]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
15-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Oct-2014 [#3]
Profit Trend
QoQ- 0.41%
YoY- 35.84%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
TTM Result
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 633,219 675,408 387,848 502,742 362,056 203,596 151,335 26.91%
PBT 152,780 104,008 55,572 52,060 41,338 30,099 28,224 32.47%
Tax -38,083 -25,086 -16,868 -13,779 -13,157 -7,967 -7,195 31.97%
NP 114,697 78,922 38,704 38,281 28,181 22,132 21,029 32.64%
-
NP to SH 114,697 78,922 38,704 38,281 28,181 22,132 21,029 32.64%
-
Tax Rate 24.93% 24.12% 30.35% 26.47% 31.83% 26.47% 25.49% -
Total Cost 518,522 596,486 349,144 464,461 333,875 181,464 130,306 25.85%
-
Net Worth 437,772 0 301,800 279,362 228,161 225,276 174,750 16.52%
Dividend
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Div 44,138 29,265 16,785 18,732 17,942 11,266 11,222 25.61%
Div Payout % 38.48% 37.08% 43.37% 48.93% 63.67% 50.91% 53.37% -
Equity
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 437,772 0 301,800 279,362 228,161 225,276 174,750 16.52%
NOSH 563,269 376,857 301,800 301,166 228,161 228,800 224,124 16.58%
Ratio Analysis
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin 18.11% 11.69% 9.98% 7.61% 7.78% 10.87% 13.90% -
ROE 26.20% 0.00% 12.82% 13.70% 12.35% 9.82% 12.03% -
Per Share
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 112.42 179.22 128.51 166.93 158.68 88.98 67.52 8.85%
EPS 20.36 20.94 12.82 12.71 12.35 9.67 9.38 13.77%
DPS 7.84 7.77 5.56 6.22 7.86 4.92 5.01 7.74%
NAPS 0.7772 0.00 1.00 0.9276 1.00 0.9846 0.7797 -0.05%
Adjusted Per Share Value based on latest NOSH - 301,166
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 121.31 129.39 74.30 96.31 69.36 39.00 28.99 26.91%
EPS 21.97 15.12 7.41 7.33 5.40 4.24 4.03 32.63%
DPS 8.46 5.61 3.22 3.59 3.44 2.16 2.15 25.62%
NAPS 0.8387 0.00 0.5782 0.5352 0.4371 0.4316 0.3348 16.52%
Price Multiplier on Financial Quarter End Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 -
Price 3.24 2.48 1.64 1.45 1.06 0.98 0.975 -
P/RPS 2.88 1.38 1.28 0.87 0.67 1.10 1.44 12.23%
P/EPS 15.91 11.84 12.79 11.41 8.58 10.13 10.39 7.35%
EY 6.28 8.44 7.82 8.77 11.65 9.87 9.62 -6.85%
DY 2.42 3.13 3.39 4.29 7.42 5.02 5.14 -11.78%
P/NAPS 4.17 0.00 1.64 1.56 1.06 1.00 1.25 22.21%
Price Multiplier on Announcement Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 05/12/17 05/12/16 14/12/15 15/12/14 13/12/13 10/12/12 08/12/11 -
Price 3.39 2.80 1.64 1.10 1.17 0.96 1.00 -
P/RPS 3.02 1.56 1.28 0.66 0.74 1.08 1.48 12.61%
P/EPS 16.65 13.37 12.79 8.65 9.47 9.92 10.66 7.70%
EY 6.01 7.48 7.82 11.56 10.56 10.08 9.38 -7.14%
DY 2.31 2.77 3.39 5.65 6.72 5.13 5.01 -12.09%
P/NAPS 4.36 0.00 1.64 1.19 1.17 0.98 1.28 22.63%

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