[JKGLAND] QoQ Cumulative Quarter Result on 30-Apr-2014 [#1]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
27-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
30-Apr-2014 [#1]
Profit Trend
QoQ- -86.4%
YoY- -29.03%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
Cumulative Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 52,553 32,266 22,530 7,929 58,850 35,828 29,064 48.26%
PBT 24,661 16,297 11,349 4,248 30,634 19,612 14,982 39.28%
Tax -5,503 -4,099 -2,896 -1,182 -8,168 -5,234 -4,011 23.39%
NP 19,158 12,198 8,453 3,066 22,466 14,378 10,971 44.86%
-
NP to SH 18,525 11,728 8,097 2,917 21,456 13,726 10,473 46.10%
-
Tax Rate 22.31% 25.15% 25.52% 27.82% 26.66% 26.69% 26.77% -
Total Cost 33,395 20,068 14,077 4,863 36,384 21,450 18,093 50.30%
-
Net Worth 273,319 272,392 272,422 268,671 257,775 250,253 258,030 3.90%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div 1,518 - - - 3,790 - - -
Div Payout % 8.20% - - - 17.67% - - -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 273,319 272,392 272,422 268,671 257,775 250,253 258,030 3.90%
NOSH 759,221 756,645 756,728 767,631 758,162 758,342 758,913 0.02%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 36.45% 37.80% 37.52% 38.67% 38.18% 40.13% 37.75% -
ROE 6.78% 4.31% 2.97% 1.09% 8.32% 5.48% 4.06% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 6.92 4.26 2.98 1.03 7.76 4.72 3.83 48.18%
EPS 2.44 1.55 1.07 0.38 2.83 1.81 1.38 46.06%
DPS 0.20 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.36 0.36 0.36 0.35 0.34 0.33 0.34 3.87%
Adjusted Per Share Value based on latest NOSH - 767,631
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 2.32 1.43 1.00 0.35 2.60 1.58 1.29 47.72%
EPS 0.82 0.52 0.36 0.13 0.95 0.61 0.46 46.86%
DPS 0.07 0.00 0.00 0.00 0.17 0.00 0.00 -
NAPS 0.1209 0.1205 0.1205 0.1188 0.114 0.1107 0.1141 3.92%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 0.295 0.335 0.42 0.335 0.285 0.26 0.255 -
P/RPS 4.26 7.86 14.11 32.43 3.67 5.50 6.66 -25.70%
P/EPS 12.09 21.61 39.25 88.16 10.07 14.36 18.48 -24.58%
EY 8.27 4.63 2.55 1.13 9.93 6.96 5.41 32.59%
DY 0.68 0.00 0.00 0.00 1.75 0.00 0.00 -
P/NAPS 0.82 0.93 1.17 0.96 0.84 0.79 0.75 6.11%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/03/15 22/12/14 22/09/14 27/06/14 25/03/14 19/12/13 17/09/13 -
Price 0.295 0.28 0.385 0.335 0.325 0.25 0.28 -
P/RPS 4.26 6.57 12.93 32.43 4.19 5.29 7.31 -30.16%
P/EPS 12.09 18.06 35.98 88.16 11.48 13.81 20.29 -29.12%
EY 8.27 5.54 2.78 1.13 8.71 7.24 4.93 41.04%
DY 0.68 0.00 0.00 0.00 1.54 0.00 0.00 -
P/NAPS 0.82 0.78 1.07 0.96 0.96 0.76 0.82 0.00%

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