[JKGLAND] QoQ Annualized Quarter Result on 30-Apr-2003 [#1]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
26-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
30-Apr-2003 [#1]
Profit Trend
QoQ- 11.72%
YoY- 7.04%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 46,159 47,992 38,796 34,604 56,033 63,770 73,886 -26.85%
PBT 13,538 12,884 11,102 10,596 9,015 9,284 9,712 24.70%
Tax -3,965 -3,832 -3,286 -3,180 -2,377 -2,638 -2,802 25.96%
NP 9,573 9,052 7,816 7,416 6,638 6,645 6,910 24.20%
-
NP to SH 9,573 9,052 7,816 7,416 6,638 6,645 6,910 24.20%
-
Tax Rate 29.29% 29.74% 29.60% 30.01% 26.37% 28.41% 28.85% -
Total Cost 36,586 38,940 30,980 27,188 49,395 57,125 66,976 -33.10%
-
Net Worth 144,844 142,606 139,625 139,809 137,973 136,547 135,623 4.47%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div - 4,045 6,070 - 3,032 4,045 6,061 -
Div Payout % - 44.69% 77.67% - 45.68% 60.88% 87.72% -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 144,844 142,606 139,625 139,809 137,973 136,547 135,623 4.47%
NOSH 75,834 75,854 75,883 75,983 75,809 75,859 75,767 0.05%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 20.74% 18.86% 20.15% 21.43% 11.85% 10.42% 9.35% -
ROE 6.61% 6.35% 5.60% 5.30% 4.81% 4.87% 5.09% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 60.87 63.27 51.13 45.54 73.91 84.06 97.52 -26.90%
EPS 12.62 11.93 10.30 9.76 8.75 8.76 9.12 24.10%
DPS 0.00 5.33 8.00 0.00 4.00 5.33 8.00 -
NAPS 1.91 1.88 1.84 1.84 1.82 1.80 1.79 4.40%
Adjusted Per Share Value based on latest NOSH - 75,983
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 2.03 2.11 1.71 1.52 2.46 2.80 3.25 -26.86%
EPS 0.42 0.40 0.34 0.33 0.29 0.29 0.30 25.06%
DPS 0.00 0.18 0.27 0.00 0.13 0.18 0.27 -
NAPS 0.0637 0.0627 0.0614 0.0615 0.0606 0.06 0.0596 4.52%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 -
Price 0.21 0.17 0.14 0.14 0.14 0.17 0.13 -
P/RPS 0.35 0.27 0.27 0.31 0.19 0.20 0.13 93.18%
P/EPS 1.66 1.42 1.36 1.43 1.60 1.94 1.43 10.42%
EY 60.11 70.20 73.57 69.71 62.54 51.53 70.15 -9.75%
DY 0.00 31.37 57.14 0.00 28.57 31.37 61.54 -
P/NAPS 0.11 0.09 0.08 0.08 0.08 0.09 0.07 35.05%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 12/03/04 19/12/03 29/09/03 26/06/03 28/03/03 30/12/02 26/09/02 -
Price 0.26 0.16 0.15 0.14 0.13 0.13 0.13 -
P/RPS 0.43 0.25 0.29 0.31 0.18 0.15 0.13 121.51%
P/EPS 2.06 1.34 1.46 1.43 1.48 1.48 1.43 27.46%
EY 48.55 74.58 68.67 69.71 67.36 67.38 70.15 -21.70%
DY 0.00 33.33 53.33 0.00 30.77 41.03 61.54 -
P/NAPS 0.14 0.09 0.08 0.08 0.07 0.07 0.07 58.53%

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