Highlights

[GKENT] YoY Quarter Result on 2020-07-31 [#2]

Stock [GKENT]: GEORGE KENT MALAYSIA BHD
Announcement Date 14-Sep-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2021
Quarter 31-Jul-2020  [#2]
Profit Trend QoQ -     134.59%    YoY -     -20.92%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Revenue 70,161 97,721 112,933 187,567 164,768 114,661 75,039 -1.11%
  YoY % -28.20% -13.47% -39.79% 13.84% 43.70% 52.80% -
  Horiz. % 93.50% 130.23% 150.50% 249.96% 219.58% 152.80% 100.00%
PBT 11,634 15,750 29,876 33,025 26,378 13,033 8,481 5.40%
  YoY % -26.13% -47.28% -9.54% 25.20% 102.39% 53.67% -
  Horiz. % 137.18% 185.71% 352.27% 389.40% 311.02% 153.67% 100.00%
Tax -2,893 -4,696 -5,296 -7,650 -5,865 -4,560 -2,384 3.27%
  YoY % 38.39% 11.33% 30.77% -30.43% -28.62% -91.28% -
  Horiz. % 121.35% 196.98% 222.15% 320.89% 246.02% 191.28% 100.00%
NP 8,741 11,054 24,580 25,375 20,513 8,473 6,097 6.18%
  YoY % -20.92% -55.03% -3.13% 23.70% 142.10% 38.97% -
  Horiz. % 143.37% 181.30% 403.15% 416.19% 336.44% 138.97% 100.00%
NP to SH 8,741 11,054 24,580 25,375 20,513 8,473 6,097 6.18%
  YoY % -20.92% -55.03% -3.13% 23.70% 142.10% 38.97% -
  Horiz. % 143.37% 181.30% 403.15% 416.19% 336.44% 138.97% 100.00%
Tax Rate 24.87 % 29.82 % 17.73 % 23.16 % 22.23 % 34.99 % 28.11 % -2.02%
  YoY % -16.60% 68.19% -23.45% 4.18% -36.47% 24.48% -
  Horiz. % 88.47% 106.08% 63.07% 82.39% 79.08% 124.48% 100.00%
Total Cost 61,420 86,667 88,353 162,192 144,255 106,188 68,942 -1.91%
  YoY % -29.13% -1.91% -45.53% 12.43% 35.85% 54.03% -
  Horiz. % 89.09% 125.71% 128.16% 235.26% 209.24% 154.03% 100.00%
Net Worth 504,964 491,488 490,244 424,326 341,299 302,637 281,955 10.19%
  YoY % 2.74% 0.25% 15.53% 24.33% 12.77% 7.34% -
  Horiz. % 179.09% 174.31% 173.87% 150.49% 121.05% 107.34% 100.00%
Dividend
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Div 5,289 8,079 11,237 14,097 11,188 6,052 6,097 -2.34%
  YoY % -34.53% -28.11% -20.28% 25.99% 84.88% -0.74% -
  Horiz. % 86.76% 132.51% 184.32% 231.22% 183.51% 99.26% 100.00%
Div Payout % 60.52 % 73.09 % 45.72 % 55.56 % 54.55 % 71.43 % 100.00 % -8.02%
  YoY % -17.20% 59.86% -17.71% 1.85% -23.63% -28.57% -
  Horiz. % 60.52% 73.09% 45.72% 55.56% 54.55% 71.43% 100.00%
Equity
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Net Worth 504,964 491,488 490,244 424,326 341,299 302,637 281,955 10.19%
  YoY % 2.74% 0.25% 15.53% 24.33% 12.77% 7.34% -
  Horiz. % 179.09% 174.31% 173.87% 150.49% 121.05% 107.34% 100.00%
NOSH 528,980 538,617 561,885 563,888 372,963 302,607 304,850 9.61%
  YoY % -1.79% -4.14% -0.36% 51.19% 23.25% -0.74% -
  Horiz. % 173.52% 176.68% 184.32% 184.97% 122.34% 99.26% 100.00%
Ratio Analysis
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
NP Margin 12.46 % 11.31 % 21.77 % 13.53 % 12.45 % 7.39 % 8.13 % 7.37%
  YoY % 10.17% -48.05% 60.90% 8.67% 68.47% -9.10% -
  Horiz. % 153.26% 139.11% 267.77% 166.42% 153.14% 90.90% 100.00%
ROE 1.73 % 2.25 % 5.01 % 5.98 % 6.01 % 2.80 % 2.16 % -3.63%
  YoY % -23.11% -55.09% -16.22% -0.50% 114.64% 29.63% -
  Horiz. % 80.09% 104.17% 231.94% 276.85% 278.24% 129.63% 100.00%
Per Share
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 13.26 18.14 20.10 33.26 44.18 37.89 24.62 -9.79%
  YoY % -26.90% -9.75% -39.57% -24.72% 16.60% 53.90% -
  Horiz. % 53.86% 73.68% 81.64% 135.09% 179.45% 153.90% 100.00%
EPS 1.70 2.10 4.40 4.50 5.50 2.80 2.00 -2.67%
  YoY % -19.05% -52.27% -2.22% -18.18% 96.43% 40.00% -
  Horiz. % 85.00% 105.00% 220.00% 225.00% 275.00% 140.00% 100.00%
DPS 1.00 1.50 2.00 2.50 3.00 2.00 2.00 -10.90%
  YoY % -33.33% -25.00% -20.00% -16.67% 50.00% 0.00% -
  Horiz. % 50.00% 75.00% 100.00% 125.00% 150.00% 100.00% 100.00%
NAPS 0.9546 0.9125 0.8725 0.7525 0.9151 1.0001 0.9249 0.53%
  YoY % 4.61% 4.58% 15.95% -17.77% -8.50% 8.13% -
  Horiz. % 103.21% 98.66% 94.33% 81.36% 98.94% 108.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 563,269
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 12.46 17.35 20.05 33.30 29.25 20.36 13.32 -1.11%
  YoY % -28.18% -13.47% -39.79% 13.85% 43.66% 52.85% -
  Horiz. % 93.54% 130.26% 150.53% 250.00% 219.59% 152.85% 100.00%
EPS 1.55 1.96 4.36 4.50 3.64 1.50 1.08 6.20%
  YoY % -20.92% -55.05% -3.11% 23.63% 142.67% 38.89% -
  Horiz. % 143.52% 181.48% 403.70% 416.67% 337.04% 138.89% 100.00%
DPS 0.94 1.43 2.00 2.50 1.99 1.07 1.08 -2.29%
  YoY % -34.27% -28.50% -20.00% 25.63% 85.98% -0.93% -
  Horiz. % 87.04% 132.41% 185.19% 231.48% 184.26% 99.07% 100.00%
NAPS 0.8965 0.8726 0.8704 0.7533 0.6059 0.5373 0.5006 10.19%
  YoY % 2.74% 0.25% 15.54% 24.33% 12.77% 7.33% -
  Horiz. % 179.09% 174.31% 173.87% 150.48% 121.03% 107.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 -
Price 0.6800 1.1600 1.4300 4.3000 2.0000 1.5100 1.8400 -
P/RPS 5.13 6.39 7.11 12.93 4.53 3.99 7.48 -6.09%
  YoY % -19.72% -10.13% -45.01% 185.43% 13.53% -46.66% -
  Horiz. % 68.58% 85.43% 95.05% 172.86% 60.56% 53.34% 100.00%
P/EPS 41.15 56.52 32.69 95.56 36.36 53.93 92.00 -12.54%
  YoY % -27.19% 72.90% -65.79% 162.82% -32.58% -41.38% -
  Horiz. % 44.73% 61.43% 35.53% 103.87% 39.52% 58.62% 100.00%
EY 2.43 1.77 3.06 1.05 2.75 1.85 1.09 14.28%
  YoY % 37.29% -42.16% 191.43% -61.82% 48.65% 69.72% -
  Horiz. % 222.94% 162.39% 280.73% 96.33% 252.29% 169.72% 100.00%
DY 1.47 1.29 1.40 0.58 1.50 1.32 1.09 5.11%
  YoY % 13.95% -7.86% 141.38% -61.33% 13.64% 21.10% -
  Horiz. % 134.86% 118.35% 128.44% 53.21% 137.61% 121.10% 100.00%
P/NAPS 0.71 1.27 1.64 5.71 2.19 1.51 1.99 -15.77%
  YoY % -44.09% -22.56% -71.28% 160.73% 45.03% -24.12% -
  Horiz. % 35.68% 63.82% 82.41% 286.93% 110.05% 75.88% 100.00%
Price Multiplier on Announcement Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 14/09/20 24/09/19 26/09/18 28/09/17 27/09/16 29/09/15 17/09/14 -
Price 0.7300 1.0400 1.3700 3.0500 2.5100 1.5400 1.5900 -
P/RPS 5.50 5.73 6.82 9.17 5.68 4.06 6.46 -2.64%
  YoY % -4.01% -15.98% -25.63% 61.44% 39.90% -37.15% -
  Horiz. % 85.14% 88.70% 105.57% 141.95% 87.93% 62.85% 100.00%
P/EPS 44.18 50.68 31.32 67.78 45.64 55.00 79.50 -9.32%
  YoY % -12.83% 61.81% -53.79% 48.51% -17.02% -30.82% -
  Horiz. % 55.57% 63.75% 39.40% 85.26% 57.41% 69.18% 100.00%
EY 2.26 1.97 3.19 1.48 2.19 1.82 1.26 10.22%
  YoY % 14.72% -38.24% 115.54% -32.42% 20.33% 44.44% -
  Horiz. % 179.37% 156.35% 253.17% 117.46% 173.81% 144.44% 100.00%
DY 1.37 1.44 1.46 0.82 1.20 1.30 1.26 1.40%
  YoY % -4.86% -1.37% 78.05% -31.67% -7.69% 3.17% -
  Horiz. % 108.73% 114.29% 115.87% 65.08% 95.24% 103.17% 100.00%
P/NAPS 0.76 1.14 1.57 4.05 2.74 1.54 1.72 -12.72%
  YoY % -33.33% -27.39% -61.23% 47.81% 77.92% -10.47% -
  Horiz. % 44.19% 66.28% 91.28% 235.47% 159.30% 89.53% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS