[JKGLAND] QoQ Annualized Quarter Result on 31-Jul-2004 [#2]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
29-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- 33.56%
YoY- -13.54%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 55,788 53,635 49,334 42,466 36,824 46,159 47,992 10.56%
PBT 15,300 16,161 12,109 10,012 7,916 13,538 12,884 12.15%
Tax -4,852 -5,100 -3,857 -3,254 -2,856 -3,965 -3,832 17.05%
NP 10,448 11,061 8,252 6,758 5,060 9,573 9,052 10.04%
-
NP to SH 10,448 11,061 8,252 6,758 5,060 9,573 9,052 10.04%
-
Tax Rate 31.71% 31.56% 31.85% 32.50% 36.08% 29.29% 29.74% -
Total Cost 45,340 42,574 41,082 35,708 31,764 36,586 38,940 10.68%
-
Net Worth 159,453 156,173 151,691 148,494 146,194 144,844 142,606 7.73%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div - - - - - - 4,045 -
Div Payout % - - - - - - 44.69% -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 159,453 156,173 151,691 148,494 146,194 144,844 142,606 7.73%
NOSH 75,930 75,812 75,845 75,762 75,748 75,834 75,854 0.06%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 18.73% 20.62% 16.73% 15.91% 13.74% 20.74% 18.86% -
ROE 6.55% 7.08% 5.44% 4.55% 3.46% 6.61% 6.35% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 73.47 70.75 65.05 56.05 48.61 60.87 63.27 10.48%
EPS 13.76 14.59 10.88 8.92 6.68 12.62 11.93 9.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.33 -
NAPS 2.10 2.06 2.00 1.96 1.93 1.91 1.88 7.66%
Adjusted Per Share Value based on latest NOSH - 75,770
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 2.47 2.37 2.18 1.88 1.63 2.04 2.12 10.73%
EPS 0.46 0.49 0.37 0.30 0.22 0.42 0.40 9.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.18 -
NAPS 0.0705 0.0691 0.0671 0.0657 0.0647 0.0641 0.0631 7.68%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 0.22 0.20 0.20 0.21 0.26 0.21 0.17 -
P/RPS 0.30 0.28 0.31 0.37 0.53 0.35 0.27 7.28%
P/EPS 1.60 1.37 1.84 2.35 3.89 1.66 1.42 8.28%
EY 62.55 72.95 54.40 42.48 25.69 60.11 70.20 -7.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 31.37 -
P/NAPS 0.10 0.10 0.10 0.11 0.13 0.11 0.09 7.28%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 30/06/05 29/03/05 24/12/04 29/09/04 23/07/04 12/03/04 19/12/03 -
Price 0.27 0.22 0.22 0.21 0.21 0.26 0.16 -
P/RPS 0.37 0.31 0.34 0.37 0.43 0.43 0.25 29.90%
P/EPS 1.96 1.51 2.02 2.35 3.14 2.06 1.34 28.88%
EY 50.96 66.32 49.45 42.48 31.81 48.55 74.58 -22.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 33.33 -
P/NAPS 0.13 0.11 0.11 0.11 0.11 0.14 0.09 27.80%

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