[JKGLAND] QoQ Annualized Quarter Result on 31-Jan-2010 [#4]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
26-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jan-2010 [#4]
Profit Trend
QoQ- -10.24%
YoY- -17.06%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 58,661 49,550 66,676 58,945 59,310 51,870 59,184 -0.58%
PBT 20,520 13,222 16,412 19,248 21,452 15,500 17,552 10.94%
Tax -5,412 -3,724 -4,428 -4,995 -5,597 -4,092 -4,428 14.27%
NP 15,108 9,498 11,984 14,253 15,854 11,408 13,124 9.81%
-
NP to SH 14,484 9,064 11,444 13,661 15,218 11,012 12,644 9.45%
-
Tax Rate 26.37% 28.17% 26.98% 25.95% 26.09% 26.40% 25.23% -
Total Cost 43,553 40,052 54,692 44,692 43,456 40,462 46,060 -3.65%
-
Net Worth 182,316 181,279 180,694 174,244 173,855 173,476 173,102 3.50%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div - - - 7,575 - - - -
Div Payout % - - - 55.46% - - - -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 182,316 181,279 180,694 174,244 173,855 173,476 173,102 3.50%
NOSH 759,650 755,333 752,894 757,584 755,894 754,246 752,619 0.62%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 25.75% 19.17% 17.97% 24.18% 26.73% 21.99% 22.17% -
ROE 7.94% 5.00% 6.33% 7.84% 8.75% 6.35% 7.30% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 7.72 6.56 8.86 7.78 7.85 6.88 7.86 -1.18%
EPS 1.91 1.20 1.52 1.80 2.01 1.46 1.68 8.90%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.24 0.24 0.24 0.23 0.23 0.23 0.23 2.86%
Adjusted Per Share Value based on latest NOSH - 766,666
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 2.59 2.19 2.95 2.61 2.62 2.29 2.62 -0.76%
EPS 0.64 0.40 0.51 0.60 0.67 0.49 0.56 9.28%
DPS 0.00 0.00 0.00 0.34 0.00 0.00 0.00 -
NAPS 0.0806 0.0802 0.0799 0.0771 0.0769 0.0767 0.0766 3.44%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 0.19 0.17 0.16 0.16 0.16 0.17 0.14 -
P/RPS 2.46 2.59 1.81 2.06 2.04 2.47 1.78 23.99%
P/EPS 9.97 14.17 10.53 8.87 7.95 11.64 8.33 12.69%
EY 10.04 7.06 9.50 11.27 12.58 8.59 12.00 -11.18%
DY 0.00 0.00 0.00 6.25 0.00 0.00 0.00 -
P/NAPS 0.79 0.71 0.67 0.70 0.70 0.74 0.61 18.75%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 17/12/10 27/09/10 17/06/10 26/03/10 17/12/09 25/09/09 26/06/09 -
Price 0.17 0.16 0.16 0.17 0.15 0.15 0.16 -
P/RPS 2.20 2.44 1.81 2.18 1.91 2.18 2.03 5.49%
P/EPS 8.92 13.33 10.53 9.43 7.45 10.27 9.52 -4.23%
EY 11.22 7.50 9.50 10.61 13.42 9.73 10.50 4.50%
DY 0.00 0.00 0.00 5.88 0.00 0.00 0.00 -
P/NAPS 0.71 0.67 0.67 0.74 0.65 0.65 0.70 0.94%

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