[JKGLAND] QoQ Annualized Quarter Result on 31-Oct-2009 [#3]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
17-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- 38.2%
YoY- -19.75%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 49,550 66,676 58,945 59,310 51,870 59,184 74,448 -23.82%
PBT 13,222 16,412 19,248 21,452 15,500 17,552 23,620 -32.14%
Tax -3,724 -4,428 -4,995 -5,597 -4,092 -4,428 -6,636 -32.03%
NP 9,498 11,984 14,253 15,854 11,408 13,124 16,984 -32.19%
-
NP to SH 9,064 11,444 13,661 15,218 11,012 12,644 16,471 -32.92%
-
Tax Rate 28.17% 26.98% 25.95% 26.09% 26.40% 25.23% 28.09% -
Total Cost 40,052 54,692 44,692 43,456 40,462 46,060 57,464 -21.44%
-
Net Worth 181,279 180,694 174,244 173,855 173,476 173,102 174,683 2.50%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - - 7,575 - - - 11,392 -
Div Payout % - - 55.46% - - - 69.17% -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 181,279 180,694 174,244 173,855 173,476 173,102 174,683 2.50%
NOSH 755,333 752,894 757,584 755,894 754,246 752,619 759,495 -0.36%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 19.17% 17.97% 24.18% 26.73% 21.99% 22.17% 22.81% -
ROE 5.00% 6.33% 7.84% 8.75% 6.35% 7.30% 9.43% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 6.56 8.86 7.78 7.85 6.88 7.86 9.80 -23.53%
EPS 1.20 1.52 1.80 2.01 1.46 1.68 2.17 -32.70%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.50 -
NAPS 0.24 0.24 0.23 0.23 0.23 0.23 0.23 2.88%
Adjusted Per Share Value based on latest NOSH - 757,564
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 2.19 2.95 2.61 2.62 2.29 2.62 3.29 -23.81%
EPS 0.40 0.51 0.60 0.67 0.49 0.56 0.73 -33.11%
DPS 0.00 0.00 0.34 0.00 0.00 0.00 0.50 -
NAPS 0.0802 0.0799 0.0771 0.0769 0.0767 0.0766 0.0773 2.49%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 0.17 0.16 0.16 0.16 0.17 0.14 0.11 -
P/RPS 2.59 1.81 2.06 2.04 2.47 1.78 1.12 75.14%
P/EPS 14.17 10.53 8.87 7.95 11.64 8.33 5.07 98.78%
EY 7.06 9.50 11.27 12.58 8.59 12.00 19.72 -49.67%
DY 0.00 0.00 6.25 0.00 0.00 0.00 13.64 -
P/NAPS 0.71 0.67 0.70 0.70 0.74 0.61 0.48 29.91%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 27/09/10 17/06/10 26/03/10 17/12/09 25/09/09 26/06/09 30/03/09 -
Price 0.16 0.16 0.17 0.15 0.15 0.16 0.12 -
P/RPS 2.44 1.81 2.18 1.91 2.18 2.03 1.22 58.94%
P/EPS 13.33 10.53 9.43 7.45 10.27 9.52 5.53 80.06%
EY 7.50 9.50 10.61 13.42 9.73 10.50 18.07 -44.44%
DY 0.00 0.00 5.88 0.00 0.00 0.00 12.50 -
P/NAPS 0.67 0.67 0.74 0.65 0.65 0.70 0.52 18.46%

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