[JKGLAND] QoQ Annualized Quarter Result on 31-Oct-2015 [#3]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
21-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Oct-2015 [#3]
Profit Trend
QoQ- -30.6%
YoY- -18.05%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 78,860 140,760 43,444 45,133 58,446 98,976 52,553 31.10%
PBT 30,790 61,608 23,837 18,590 26,386 49,452 24,661 15.96%
Tax -8,232 -15,576 -4,415 -5,224 -7,114 -12,736 -5,503 30.83%
NP 22,558 46,032 19,422 13,366 19,272 36,716 19,158 11.51%
-
NP to SH 21,720 44,384 18,988 12,814 18,466 35,168 18,525 11.20%
-
Tax Rate 26.74% 25.28% 18.52% 28.10% 26.96% 25.75% 22.31% -
Total Cost 56,302 94,728 24,022 31,766 39,174 62,260 33,395 41.69%
-
Net Worth 303,776 303,999 296,197 280,005 280,017 288,013 273,319 7.30%
Dividend
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Div - - 2,278 - - - 1,518 -
Div Payout % - - 12.00% - - - 8.20% -
Equity
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 303,776 303,999 296,197 280,005 280,017 288,013 273,319 7.30%
NOSH 759,440 759,999 759,480 756,771 756,803 757,931 759,221 0.01%
Ratio Analysis
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin 28.61% 32.70% 44.71% 29.62% 32.97% 37.10% 36.45% -
ROE 7.15% 14.60% 6.41% 4.58% 6.59% 12.21% 6.78% -
Per Share
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 10.38 18.52 5.72 5.96 7.72 13.06 6.92 31.06%
EPS 2.86 5.84 2.50 1.69 2.44 4.64 2.44 11.17%
DPS 0.00 0.00 0.30 0.00 0.00 0.00 0.20 -
NAPS 0.40 0.40 0.39 0.37 0.37 0.38 0.36 7.28%
Adjusted Per Share Value based on latest NOSH - 753,999
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 3.47 6.19 1.91 1.98 2.57 4.35 2.31 31.19%
EPS 0.95 1.95 0.83 0.56 0.81 1.55 0.81 11.22%
DPS 0.00 0.00 0.10 0.00 0.00 0.00 0.07 -
NAPS 0.1335 0.1336 0.1302 0.1231 0.1231 0.1266 0.1201 7.31%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 0.215 0.205 0.195 0.225 0.285 0.295 0.295 -
P/RPS 2.07 1.11 3.41 3.77 3.69 2.26 4.26 -38.21%
P/EPS 7.52 3.51 7.80 13.29 11.68 6.36 12.09 -27.15%
EY 13.30 28.49 12.82 7.53 8.56 15.73 8.27 37.30%
DY 0.00 0.00 1.54 0.00 0.00 0.00 0.68 -
P/NAPS 0.54 0.51 0.50 0.61 0.77 0.78 0.82 -24.32%
Price Multiplier on Announcement Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 21/09/16 29/06/16 29/03/16 21/12/15 30/09/15 22/06/15 30/03/15 -
Price 0.205 0.195 0.205 0.215 0.22 0.28 0.295 -
P/RPS 1.97 1.05 3.58 3.61 2.85 2.14 4.26 -40.22%
P/EPS 7.17 3.34 8.20 12.70 9.02 6.03 12.09 -29.43%
EY 13.95 29.95 12.20 7.88 11.09 16.57 8.27 41.74%
DY 0.00 0.00 1.46 0.00 0.00 0.00 0.68 -
P/NAPS 0.51 0.49 0.53 0.58 0.59 0.74 0.82 -27.15%

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