[JKGLAND] QoQ Annualized Quarter Result on 31-Oct-2005 [#3]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
21-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Oct-2005 [#3]
Profit Trend
QoQ- -4.52%
YoY- 30.85%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 49,818 49,276 58,996 58,589 59,850 55,788 53,635 -4.81%
PBT 16,178 18,136 17,181 16,156 16,592 15,300 16,161 0.07%
Tax -4,502 -4,756 -4,852 -5,358 -5,284 -4,852 -5,100 -7.99%
NP 11,676 13,380 12,329 10,797 11,308 10,448 11,061 3.68%
-
NP to SH 11,252 12,932 11,549 10,797 11,308 10,448 11,061 1.15%
-
Tax Rate 27.83% 26.22% 28.24% 33.16% 31.85% 31.71% 31.56% -
Total Cost 38,142 35,896 46,667 47,792 48,542 45,340 42,574 -7.08%
-
Net Worth 75,822 144,194 140,250 137,241 134,907 159,453 156,173 -38.30%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div - - 11,371 - - - - -
Div Payout % - - 98.46% - - - - -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 75,822 144,194 140,250 137,241 134,907 159,453 156,173 -38.30%
NOSH 75,822 75,892 75,810 75,823 75,790 75,930 75,812 0.00%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 23.44% 27.15% 20.90% 18.43% 18.89% 18.73% 20.62% -
ROE 14.84% 8.97% 8.23% 7.87% 8.38% 6.55% 7.08% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 65.70 64.93 77.82 77.27 78.97 73.47 70.75 -4.82%
EPS 1.48 17.04 15.23 14.24 14.92 13.76 14.59 -78.34%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.90 1.85 1.81 1.78 2.10 2.06 -38.31%
Adjusted Per Share Value based on latest NOSH - 75,900
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 2.19 2.17 2.59 2.58 2.63 2.45 2.36 -4.87%
EPS 0.49 0.57 0.51 0.47 0.50 0.46 0.49 0.00%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.0333 0.0634 0.0617 0.0603 0.0593 0.0701 0.0686 -38.31%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 0.17 0.17 0.17 0.17 0.20 0.22 0.20 -
P/RPS 0.26 0.26 0.22 0.22 0.25 0.30 0.28 -4.83%
P/EPS 1.15 1.00 1.12 1.19 1.34 1.60 1.37 -11.04%
EY 87.29 100.24 89.61 83.76 74.60 62.55 72.95 12.74%
DY 0.00 0.00 88.24 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.09 0.09 0.09 0.11 0.10 0.10 42.57%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 27/09/06 30/06/06 30/03/06 21/12/05 29/09/05 30/06/05 29/03/05 -
Price 0.16 0.19 0.19 0.17 0.17 0.27 0.22 -
P/RPS 0.24 0.29 0.24 0.22 0.22 0.37 0.31 -15.72%
P/EPS 1.08 1.12 1.25 1.19 1.14 1.96 1.51 -20.07%
EY 92.75 89.68 80.18 83.76 87.76 50.96 66.32 25.13%
DY 0.00 0.00 78.95 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.10 0.10 0.09 0.10 0.13 0.11 28.46%

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