[JKGLAND] QoQ Cumulative Quarter Result on 31-Jan-2003 [#4]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
29-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jan-2003 [#4]
Profit Trend
QoQ- 33.19%
YoY- -12.33%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
Cumulative Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 35,994 19,398 8,651 56,033 47,828 36,943 16,882 65.42%
PBT 9,663 5,551 2,649 9,015 6,963 4,856 2,437 149.88%
Tax -2,874 -1,643 -795 -2,377 -1,979 -1,401 -705 154.53%
NP 6,789 3,908 1,854 6,638 4,984 3,455 1,732 147.98%
-
NP to SH 6,789 3,908 1,854 6,638 4,984 3,455 1,732 147.98%
-
Tax Rate 29.74% 29.60% 30.01% 26.37% 28.42% 28.85% 28.93% -
Total Cost 29,205 15,490 6,797 49,395 42,844 33,488 15,150 54.70%
-
Net Worth 142,606 139,625 139,809 137,973 136,547 135,623 135,977 3.21%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div 3,034 3,035 - 3,032 3,034 3,030 - -
Div Payout % 44.69% 77.67% - 45.68% 60.88% 87.72% - -
Equity
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 142,606 139,625 139,809 137,973 136,547 135,623 135,977 3.21%
NOSH 75,854 75,883 75,983 75,809 75,859 75,767 75,964 -0.09%
Ratio Analysis
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
NP Margin 18.86% 20.15% 21.43% 11.85% 10.42% 9.35% 10.26% -
ROE 4.76% 2.80% 1.33% 4.81% 3.65% 2.55% 1.27% -
Per Share
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 47.45 25.56 11.39 73.91 63.05 48.76 22.22 65.60%
EPS 8.95 5.15 2.44 8.75 6.57 4.56 2.28 148.22%
DPS 4.00 4.00 0.00 4.00 4.00 4.00 0.00 -
NAPS 1.88 1.84 1.84 1.82 1.80 1.79 1.79 3.31%
Adjusted Per Share Value based on latest NOSH - 75,700
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 1.58 0.85 0.38 2.46 2.10 1.62 0.74 65.58%
EPS 0.30 0.17 0.08 0.29 0.22 0.15 0.08 140.79%
DPS 0.13 0.13 0.00 0.13 0.13 0.13 0.00 -
NAPS 0.0627 0.0614 0.0615 0.0606 0.06 0.0596 0.0598 3.19%
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 -
Price 0.17 0.14 0.14 0.14 0.17 0.13 0.15 -
P/RPS 0.36 0.55 1.23 0.19 0.27 0.27 0.67 -33.83%
P/EPS 1.90 2.72 5.74 1.60 2.59 2.85 6.58 -56.21%
EY 52.65 36.79 17.43 62.54 38.65 35.08 15.20 128.41%
DY 23.53 28.57 0.00 28.57 23.53 30.77 0.00 -
P/NAPS 0.09 0.08 0.08 0.08 0.09 0.07 0.08 8.14%
Price Multiplier on Announcement Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 19/12/03 29/09/03 26/06/03 28/03/03 30/12/02 26/09/02 26/06/02 -
Price 0.16 0.15 0.14 0.13 0.13 0.13 0.12 -
P/RPS 0.34 0.59 1.23 0.18 0.21 0.27 0.54 -26.47%
P/EPS 1.79 2.91 5.74 1.48 1.98 2.85 5.26 -51.16%
EY 55.94 34.33 17.43 67.36 50.54 35.08 19.00 105.01%
DY 25.00 26.67 0.00 30.77 30.77 30.77 0.00 -
P/NAPS 0.09 0.08 0.08 0.07 0.07 0.07 0.07 18.18%

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