[JKGLAND] QoQ Cumulative 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- 4.09%
YoY- -18.05%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
Cumulative Result
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 39,430 35,190 43,444 33,850 29,223 24,744 52,553 -17.44%
PBT 15,395 15,402 23,837 13,943 13,193 12,363 24,661 -26.97%
Tax -4,116 -3,894 -4,415 -3,918 -3,557 -3,184 -5,503 -17.61%
NP 11,279 11,508 19,422 10,025 9,636 9,179 19,158 -29.77%
-
NP to SH 10,860 11,096 18,988 9,611 9,233 8,792 18,525 -29.97%
-
Tax Rate 26.74% 25.28% 18.52% 28.10% 26.96% 25.75% 22.31% -
Total Cost 28,151 23,682 24,022 23,825 19,587 15,565 33,395 -10.77%
-
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 3.57% 3.65% 6.41% 3.43% 3.30% 3.05% 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 5.19 4.63 5.72 4.47 3.86 3.26 6.92 -17.46%
EPS 1.43 1.46 2.50 1.27 1.22 1.16 2.44 -29.99%
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 1.73 1.55 1.91 1.49 1.28 1.09 2.31 -17.54%
EPS 0.48 0.49 0.83 0.42 0.41 0.39 0.81 -29.47%
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 4.14 4.43 3.41 5.03 7.38 9.04 4.26 -1.88%
P/EPS 15.03 14.04 7.80 17.72 23.36 25.43 12.09 15.63%
EY 6.65 7.12 12.82 5.64 4.28 3.93 8.27 -13.53%
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 3.95 4.21 3.58 4.81 5.70 8.58 4.26 -4.91%
P/EPS 14.34 13.36 8.20 16.93 18.03 24.14 12.09 12.06%
EY 6.98 7.49 12.20 5.91 5.55 4.14 8.27 -10.69%
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