[JKGLAND] QoQ Annualized Quarter Result on 30-Apr-2012 [#1]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
27-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
30-Apr-2012 [#1]
Profit Trend
QoQ- 24.25%
YoY- 11.32%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 93,049 77,302 84,960 58,992 48,316 44,908 54,462 42.68%
PBT 62,347 69,413 30,970 24,648 20,296 20,446 20,866 106.76%
Tax -8,366 -6,622 -7,748 -6,168 -5,385 -5,206 -5,432 33.18%
NP 53,981 62,790 23,222 18,480 14,911 15,240 15,434 129.54%
-
NP to SH 52,972 62,013 22,364 17,816 14,339 14,634 14,820 132.87%
-
Tax Rate 13.42% 9.54% 25.02% 25.02% 26.53% 25.46% 26.03% -
Total Cost 39,068 14,512 61,738 40,512 33,405 29,668 39,028 0.06%
-
Net Worth 242,508 235,205 205,383 196,277 197,256 189,241 196,591 14.94%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div 3,789 - - - 3,793 - - -
Div Payout % 7.15% - - - 26.46% - - -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 242,508 235,205 205,383 196,277 197,256 189,241 196,591 14.94%
NOSH 757,839 758,727 760,680 754,915 758,677 756,965 756,122 0.15%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 58.01% 81.23% 27.33% 31.33% 30.86% 33.94% 28.34% -
ROE 21.84% 26.37% 10.89% 9.08% 7.27% 7.73% 7.54% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 12.28 10.19 11.17 7.81 6.37 5.93 7.20 42.51%
EPS 6.99 8.17 2.94 2.36 1.89 1.93 1.96 132.52%
DPS 0.50 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.32 0.31 0.27 0.26 0.26 0.25 0.26 14.77%
Adjusted Per Share Value based on latest NOSH - 754,915
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 4.12 3.42 3.76 2.61 2.14 1.99 2.41 42.74%
EPS 2.34 2.74 0.99 0.79 0.63 0.65 0.66 131.62%
DPS 0.17 0.00 0.00 0.00 0.17 0.00 0.00 -
NAPS 0.1073 0.104 0.0908 0.0868 0.0873 0.0837 0.087 14.93%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 0.205 0.19 0.19 0.20 0.19 0.18 0.19 -
P/RPS 1.67 1.86 1.70 2.56 2.98 3.03 2.64 -26.20%
P/EPS 2.93 2.32 6.46 8.47 10.05 9.31 9.69 -54.78%
EY 34.10 43.02 15.47 11.80 9.95 10.74 10.32 121.04%
DY 2.44 0.00 0.00 0.00 2.63 0.00 0.00 -
P/NAPS 0.64 0.61 0.70 0.77 0.73 0.72 0.73 -8.36%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 27/03/13 21/12/12 26/09/12 27/06/12 29/03/12 16/12/11 29/09/11 -
Price 0.225 0.20 0.19 0.19 0.19 0.19 0.16 -
P/RPS 1.83 1.96 1.70 2.43 2.98 3.20 2.22 -12.03%
P/EPS 3.22 2.45 6.46 8.05 10.05 9.83 8.16 -46.04%
EY 31.07 40.87 15.47 12.42 9.95 10.18 12.25 85.45%
DY 2.22 0.00 0.00 0.00 2.63 0.00 0.00 -
P/NAPS 0.70 0.65 0.70 0.73 0.73 0.76 0.62 8.38%

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