[GKENT] YoY TTM Result on 31-Oct-2020 [#3]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
15-Dec-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2021
Quarter
31-Oct-2020 [#3]
Profit Trend
QoQ- 139.72%
YoY- -43.68%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Revenue 324,422 270,244 149,071 270,779 367,917 489,157 633,219 -12.13%
PBT 39,572 31,777 27,723 42,098 82,467 155,829 152,780 -22.99%
Tax -12,071 -3,869 -8,333 -12,212 -29,400 -37,276 -38,083 -19.92%
NP 27,501 27,908 19,390 29,886 53,067 118,553 114,697 -24.13%
-
NP to SH 27,501 27,908 19,390 29,886 53,067 118,553 114,697 -24.13%
-
Tax Rate 30.50% 12.18% 30.06% 29.01% 35.65% 23.92% 24.93% -
Total Cost 296,921 242,336 129,681 240,893 314,850 370,604 518,522 -10.22%
-
Net Worth 535,529 528,430 0 507,948 494,203 497,276 437,772 3.97%
Dividend
31/12/22 31/12/21 31/12/20 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Div 13,053 10,461 5,289 5,289 32,914 47,825 44,138 -20.99%
Div Payout % 47.46% 37.49% 27.28% 17.70% 62.02% 40.34% 38.48% -
Equity
31/12/22 31/12/21 31/12/20 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Net Worth 535,529 528,430 0 507,948 494,203 497,276 437,772 3.97%
NOSH 563,269 563,269 527,191 563,269 563,269 563,269 563,269 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
NP Margin 8.48% 10.33% 13.01% 11.04% 14.42% 24.24% 18.11% -
ROE 5.14% 5.28% 0.00% 5.88% 10.74% 23.84% 26.20% -
Per Share
31/12/22 31/12/21 31/12/20 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 62.15 51.71 28.28 51.36 68.33 87.09 112.42 -10.83%
EPS 5.27 5.34 3.68 5.67 9.86 21.11 20.36 -23.00%
DPS 2.50 2.00 1.00 1.00 6.11 8.50 7.84 -19.83%
NAPS 1.026 1.0112 0.00 0.9635 0.9178 0.8854 0.7772 5.51%
Adjusted Per Share Value based on latest NOSH - 563,269
31/12/22 31/12/21 31/12/20 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 62.15 51.77 28.56 51.87 70.48 93.71 121.31 -12.13%
EPS 5.27 5.35 3.71 5.73 10.17 22.71 21.97 -24.12%
DPS 2.50 2.00 1.01 1.01 6.31 9.16 8.46 -21.00%
NAPS 1.0259 1.0123 0.00 0.9731 0.9468 0.9527 0.8387 3.97%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 30/12/22 31/12/21 31/12/20 30/10/20 31/10/19 31/10/18 31/10/17 -
Price 0.525 0.65 0.78 0.67 1.03 1.09 3.24 -
P/RPS 0.84 1.26 2.76 1.30 1.51 1.25 2.88 -21.20%
P/EPS 9.96 12.17 21.21 11.82 10.45 5.16 15.91 -8.66%
EY 10.04 8.22 4.72 8.46 9.57 19.37 6.28 9.50%
DY 4.76 3.08 1.28 1.49 5.93 7.80 2.42 13.97%
P/NAPS 0.51 0.64 0.00 0.70 1.12 1.23 4.17 -33.39%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 21/02/23 23/02/22 - 15/12/20 18/12/19 19/12/18 05/12/17 -
Price 0.54 0.625 0.00 0.77 0.96 0.83 3.39 -
P/RPS 0.87 1.21 0.00 1.50 1.41 0.95 3.02 -21.39%
P/EPS 10.25 11.70 0.00 13.58 9.74 3.93 16.65 -8.95%
EY 9.76 8.54 0.00 7.36 10.27 25.43 6.01 9.83%
DY 4.63 3.20 0.00 1.30 6.37 10.24 2.31 14.39%
P/NAPS 0.53 0.62 0.00 0.80 1.05 0.94 4.36 -33.47%

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