[JKGLAND] QoQ Annualized Quarter Result on 31-Jul-2013 [#2]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
17-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jul-2013 [#2]
Profit Trend
QoQ- 27.41%
YoY- -6.34%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 31,716 58,850 47,770 58,128 46,716 93,049 77,302 -44.87%
PBT 16,992 30,634 26,149 29,964 23,604 62,347 69,413 -60.96%
Tax -4,728 -8,168 -6,978 -8,022 -6,372 -8,366 -6,622 -20.16%
NP 12,264 22,466 19,170 21,942 17,232 53,981 62,790 -66.43%
-
NP to SH 11,668 21,456 18,301 20,946 16,440 52,972 62,013 -67.26%
-
Tax Rate 27.82% 26.66% 26.69% 26.77% 27.00% 13.42% 9.54% -
Total Cost 19,452 36,384 28,600 36,186 29,484 39,068 14,512 21.63%
-
Net Worth 268,671 257,775 250,253 258,030 251,166 242,508 235,205 9.30%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div - 3,790 - - - 3,789 - -
Div Payout % - 17.67% - - - 7.15% - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 268,671 257,775 250,253 258,030 251,166 242,508 235,205 9.30%
NOSH 767,631 758,162 758,342 758,913 761,111 757,839 758,727 0.78%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 38.67% 38.18% 40.13% 37.75% 36.89% 58.01% 81.23% -
ROE 4.34% 8.32% 7.31% 8.12% 6.55% 21.84% 26.37% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 4.13 7.76 6.30 7.66 6.14 12.28 10.19 -45.32%
EPS 1.52 2.83 2.41 2.76 2.16 6.99 8.17 -67.51%
DPS 0.00 0.50 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.35 0.34 0.33 0.34 0.33 0.32 0.31 8.45%
Adjusted Per Share Value based on latest NOSH - 757,380
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 1.40 2.60 2.11 2.57 2.07 4.12 3.42 -44.95%
EPS 0.52 0.95 0.81 0.93 0.73 2.34 2.74 -67.07%
DPS 0.00 0.17 0.00 0.00 0.00 0.17 0.00 -
NAPS 0.1188 0.114 0.1107 0.1141 0.1111 0.1073 0.104 9.30%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 0.335 0.285 0.26 0.255 0.22 0.205 0.19 -
P/RPS 8.11 3.67 4.13 3.33 3.58 1.67 1.86 167.61%
P/EPS 22.04 10.07 10.77 9.24 10.19 2.93 2.32 350.40%
EY 4.54 9.93 9.28 10.82 9.82 34.10 43.02 -77.75%
DY 0.00 1.75 0.00 0.00 0.00 2.44 0.00 -
P/NAPS 0.96 0.84 0.79 0.75 0.67 0.64 0.61 35.41%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 27/06/14 25/03/14 19/12/13 17/09/13 21/06/13 27/03/13 21/12/12 -
Price 0.335 0.325 0.25 0.28 0.28 0.225 0.20 -
P/RPS 8.11 4.19 3.97 3.66 4.56 1.83 1.96 158.40%
P/EPS 22.04 11.48 10.36 10.14 12.96 3.22 2.45 334.28%
EY 4.54 8.71 9.65 9.86 7.71 31.07 40.87 -76.98%
DY 0.00 1.54 0.00 0.00 0.00 2.22 0.00 -
P/NAPS 0.96 0.96 0.76 0.82 0.85 0.70 0.65 29.78%

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