[JKGLAND] QoQ Annualized Quarter Result on 31-Jan-2005 [#4]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
29-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jan-2005 [#4]
Profit Trend
QoQ- 34.04%
YoY- 15.54%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 58,589 59,850 55,788 53,635 49,334 42,466 36,824 36.17%
PBT 16,156 16,592 15,300 16,161 12,109 10,012 7,916 60.68%
Tax -5,358 -5,284 -4,852 -5,100 -3,857 -3,254 -2,856 51.93%
NP 10,797 11,308 10,448 11,061 8,252 6,758 5,060 65.51%
-
NP to SH 10,797 11,308 10,448 11,061 8,252 6,758 5,060 65.51%
-
Tax Rate 33.16% 31.85% 31.71% 31.56% 31.85% 32.50% 36.08% -
Total Cost 47,792 48,542 45,340 42,574 41,082 35,708 31,764 31.20%
-
Net Worth 137,241 134,907 159,453 156,173 151,691 148,494 146,194 -4.11%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 137,241 134,907 159,453 156,173 151,691 148,494 146,194 -4.11%
NOSH 75,823 75,790 75,930 75,812 75,845 75,762 75,748 0.06%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 18.43% 18.89% 18.73% 20.62% 16.73% 15.91% 13.74% -
ROE 7.87% 8.38% 6.55% 7.08% 5.44% 4.55% 3.46% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 77.27 78.97 73.47 70.75 65.05 56.05 48.61 36.08%
EPS 14.24 14.92 13.76 14.59 10.88 8.92 6.68 65.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.78 2.10 2.06 2.00 1.96 1.93 -4.17%
Adjusted Per Share Value based on latest NOSH - 75,887
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 2.58 2.63 2.45 2.36 2.17 1.87 1.62 36.25%
EPS 0.47 0.50 0.46 0.49 0.36 0.30 0.22 65.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0603 0.0593 0.0701 0.0686 0.0667 0.0653 0.0643 -4.18%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 0.17 0.20 0.22 0.20 0.20 0.21 0.26 -
P/RPS 0.22 0.25 0.30 0.28 0.31 0.37 0.53 -44.26%
P/EPS 1.19 1.34 1.60 1.37 1.84 2.35 3.89 -54.50%
EY 83.76 74.60 62.55 72.95 54.40 42.48 25.69 119.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.11 0.10 0.10 0.10 0.11 0.13 -21.68%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 21/12/05 29/09/05 30/06/05 29/03/05 24/12/04 29/09/04 23/07/04 -
Price 0.17 0.17 0.27 0.22 0.22 0.21 0.21 -
P/RPS 0.22 0.22 0.37 0.31 0.34 0.37 0.43 -35.95%
P/EPS 1.19 1.14 1.96 1.51 2.02 2.35 3.14 -47.53%
EY 83.76 87.76 50.96 66.32 49.45 42.48 31.81 90.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.10 0.13 0.11 0.11 0.11 0.11 -12.48%

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