[JKGLAND] QoQ 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- 8.25%
YoY- -1.08%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
Quarter Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 16,596 10,747 8,651 8,205 10,886 20,061 16,882 -1.12%
PBT 4,111 2,903 2,649 2,052 2,107 2,419 2,437 41.57%
Tax -1,231 -849 -795 -398 -579 -695 -705 44.85%
NP 2,880 2,054 1,854 1,654 1,528 1,724 1,732 40.22%
-
NP to SH 2,880 2,054 1,854 1,654 1,528 1,724 1,732 40.22%
-
Tax Rate 29.94% 29.25% 30.01% 19.40% 27.48% 28.73% 28.93% -
Total Cost 13,716 8,693 6,797 6,551 9,358 18,337 15,150 -6.39%
-
Net Worth 142,484 139,459 139,809 137,775 136,158 135,945 135,977 3.15%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div - 3,031 - - - 3,037 - -
Div Payout % - 147.60% - - - 176.21% - -
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 142,484 139,459 139,809 137,775 136,158 135,945 135,977 3.15%
NOSH 75,789 75,793 75,983 75,700 75,643 75,947 75,964 -0.15%
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 17.35% 19.11% 21.43% 20.16% 14.04% 8.59% 10.26% -
ROE 2.02% 1.47% 1.33% 1.20% 1.12% 1.27% 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 21.90 14.18 11.39 10.84 14.39 26.41 22.22 -0.95%
EPS 3.80 2.71 2.44 2.18 2.02 2.27 2.28 40.44%
DPS 0.00 4.00 0.00 0.00 0.00 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 0.73 0.47 0.38 0.36 0.48 0.88 0.74 -0.90%
EPS 0.13 0.09 0.08 0.07 0.07 0.08 0.08 38.09%
DPS 0.00 0.13 0.00 0.00 0.00 0.13 0.00 -
NAPS 0.0626 0.0613 0.0615 0.0606 0.0599 0.0598 0.0598 3.08%
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 0.78 0.99 1.23 1.29 1.18 0.49 0.67 10.63%
P/EPS 4.47 5.17 5.74 6.41 8.42 5.73 6.58 -22.66%
EY 22.35 19.36 17.43 15.61 11.88 17.46 15.20 29.21%
DY 0.00 28.57 0.00 0.00 0.00 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 0.73 1.06 1.23 1.20 0.90 0.49 0.54 22.19%
P/EPS 4.21 5.54 5.74 5.95 6.44 5.73 5.26 -13.76%
EY 23.75 18.07 17.43 16.81 15.54 17.46 19.00 15.99%
DY 0.00 26.67 0.00 0.00 0.00 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