[GKENT] YoY TTM Result on 31-Oct-2016 [#3]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
05-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
31-Oct-2016 [#3]
Profit Trend
QoQ- 17.35%
YoY- 103.91%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
TTM Result
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Revenue 367,917 489,157 633,219 675,408 387,848 502,742 362,056 0.26%
PBT 82,467 155,829 152,780 104,008 55,572 52,060 41,338 12.19%
Tax -29,400 -37,276 -38,083 -25,086 -16,868 -13,779 -13,157 14.33%
NP 53,067 118,553 114,697 78,922 38,704 38,281 28,181 11.11%
-
NP to SH 53,067 118,553 114,697 78,922 38,704 38,281 28,181 11.11%
-
Tax Rate 35.65% 23.92% 24.93% 24.12% 30.35% 26.47% 31.83% -
Total Cost 314,850 370,604 518,522 596,486 349,144 464,461 333,875 -0.97%
-
Net Worth 494,203 497,276 437,772 0 301,800 279,362 228,161 13.74%
Dividend
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Div 32,914 47,825 44,138 29,265 16,785 18,732 17,942 10.63%
Div Payout % 62.02% 40.34% 38.48% 37.08% 43.37% 48.93% 63.67% -
Equity
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Net Worth 494,203 497,276 437,772 0 301,800 279,362 228,161 13.74%
NOSH 563,269 563,269 563,269 376,857 301,800 301,166 228,161 16.24%
Ratio Analysis
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
NP Margin 14.42% 24.24% 18.11% 11.69% 9.98% 7.61% 7.78% -
ROE 10.74% 23.84% 26.20% 0.00% 12.82% 13.70% 12.35% -
Per Share
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 68.33 87.09 112.42 179.22 128.51 166.93 158.68 -13.09%
EPS 9.86 21.11 20.36 20.94 12.82 12.71 12.35 -3.68%
DPS 6.11 8.50 7.84 7.77 5.56 6.22 7.86 -4.10%
NAPS 0.9178 0.8854 0.7772 0.00 1.00 0.9276 1.00 -1.41%
Adjusted Per Share Value based on latest NOSH - 376,857
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 70.48 93.71 121.31 129.39 74.30 96.31 69.36 0.26%
EPS 10.17 22.71 21.97 15.12 7.41 7.33 5.40 11.12%
DPS 6.31 9.16 8.46 5.61 3.22 3.59 3.44 10.63%
NAPS 0.9468 0.9527 0.8387 0.00 0.5782 0.5352 0.4371 13.74%
Price Multiplier on Financial Quarter End Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 -
Price 1.03 1.09 3.24 2.48 1.64 1.45 1.06 -
P/RPS 1.51 1.25 2.88 1.38 1.28 0.87 0.67 14.49%
P/EPS 10.45 5.16 15.91 11.84 12.79 11.41 8.58 3.33%
EY 9.57 19.37 6.28 8.44 7.82 8.77 11.65 -3.22%
DY 5.93 7.80 2.42 3.13 3.39 4.29 7.42 -3.66%
P/NAPS 1.12 1.23 4.17 0.00 1.64 1.56 1.06 0.92%
Price Multiplier on Announcement Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 18/12/19 19/12/18 05/12/17 05/12/16 14/12/15 15/12/14 13/12/13 -
Price 0.96 0.83 3.39 2.80 1.64 1.10 1.17 -
P/RPS 1.41 0.95 3.02 1.56 1.28 0.66 0.74 11.33%
P/EPS 9.74 3.93 16.65 13.37 12.79 8.65 9.47 0.46%
EY 10.27 25.43 6.01 7.48 7.82 11.56 10.56 -0.46%
DY 6.37 10.24 2.31 2.77 3.39 5.65 6.72 -0.88%
P/NAPS 1.05 0.94 4.36 0.00 1.64 1.19 1.17 -1.78%

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