[JKGLAND] QoQ Quarter Result on 30-Apr-2012 [#1]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
27-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
30-Apr-2012 [#1]
Profit Trend
QoQ- 32.4%
YoY- 11.32%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
Quarter Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 35,212 15,497 27,732 14,748 14,636 6,450 8,972 147.78%
PBT 10,286 36,575 9,324 6,162 4,960 4,902 4,790 66.06%
Tax -3,399 -1,092 -2,333 -1,542 -1,479 -1,190 -1,240 95.26%
NP 6,887 35,483 6,991 4,620 3,481 3,712 3,550 55.23%
-
NP to SH 6,462 35,329 6,728 4,454 3,364 3,565 3,409 52.86%
-
Tax Rate 33.04% 2.99% 25.02% 25.02% 29.82% 24.28% 25.89% -
Total Cost 28,325 -19,986 20,741 10,128 11,155 2,738 5,422 199.56%
-
Net Worth 243,275 235,021 204,107 196,277 198,781 189,627 196,964 15.04%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div 3,801 - - - 3,822 - - -
Div Payout % 58.82% - - - 113.64% - - -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 243,275 235,021 204,107 196,277 198,781 189,627 196,964 15.04%
NOSH 760,235 758,133 755,955 754,915 764,545 758,510 757,555 0.23%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 19.56% 228.97% 25.21% 31.33% 23.78% 57.55% 39.57% -
ROE 2.66% 15.03% 3.30% 2.27% 1.69% 1.88% 1.73% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 4.63 2.04 3.67 1.95 1.91 0.85 1.18 147.74%
EPS 0.85 4.66 0.89 0.59 0.44 0.47 0.45 52.51%
DPS 0.50 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.32 0.31 0.27 0.26 0.26 0.25 0.26 14.77%
Adjusted Per Share Value based on latest NOSH - 754,915
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 1.56 0.69 1.23 0.65 0.65 0.29 0.40 146.74%
EPS 0.29 1.56 0.30 0.20 0.15 0.16 0.15 54.88%
DPS 0.17 0.00 0.00 0.00 0.17 0.00 0.00 -
NAPS 0.1076 0.104 0.0903 0.0868 0.0879 0.0839 0.0871 15.05%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 0.205 0.19 0.19 0.20 0.19 0.18 0.19 -
P/RPS 4.43 9.30 5.18 10.24 9.93 21.17 16.04 -57.42%
P/EPS 24.12 4.08 21.35 33.90 43.18 38.30 42.22 -31.03%
EY 4.15 24.53 4.68 2.95 2.32 2.61 2.37 45.03%
DY 2.44 0.00 0.00 0.00 2.63 0.00 0.00 -
P/NAPS 0.64 0.61 0.70 0.77 0.73 0.72 0.73 -8.36%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 27/03/13 21/12/12 26/09/12 27/06/12 29/03/12 16/12/11 29/09/11 -
Price 0.225 0.20 0.19 0.19 0.19 0.19 0.16 -
P/RPS 4.86 9.78 5.18 9.73 9.93 22.34 13.51 -49.26%
P/EPS 26.47 4.29 21.35 32.20 43.18 40.43 35.56 -17.79%
EY 3.78 23.30 4.68 3.11 2.32 2.47 2.81 21.74%
DY 2.22 0.00 0.00 0.00 2.63 0.00 0.00 -
P/NAPS 0.70 0.65 0.70 0.73 0.73 0.76 0.62 8.38%

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