[JKGLAND] QoQ Quarter Result on 31-Oct-2009 [#3]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
17-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- 151.98%
YoY- 51.59%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
Quarter Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 8,106 16,669 14,461 18,548 11,138 14,796 18,193 -41.75%
PBT 2,509 4,103 3,158 8,340 3,362 4,388 4,116 -28.17%
Tax -756 -1,107 -796 -2,152 -939 -1,107 -1,762 -43.20%
NP 1,753 2,996 2,362 6,188 2,423 3,281 2,354 -17.88%
-
NP to SH 1,671 2,861 2,247 5,909 2,345 3,161 2,249 -18.01%
-
Tax Rate 30.13% 26.98% 25.21% 25.80% 27.93% 25.23% 42.81% -
Total Cost 6,353 13,673 12,099 12,360 8,715 11,515 15,839 -45.70%
-
Net Worth 182,290 180,694 176,333 174,239 173,983 173,102 173,167 3.49%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - - 7,666 - - - 11,293 -
Div Payout % - - 341.20% - - - 502.16% -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 182,290 180,694 176,333 174,239 173,983 173,102 173,167 3.49%
NOSH 759,545 752,894 766,666 757,564 756,451 752,619 752,903 0.58%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 21.63% 17.97% 16.33% 33.36% 21.75% 22.17% 12.94% -
ROE 0.92% 1.58% 1.27% 3.39% 1.35% 1.83% 1.30% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 1.07 2.21 1.89 2.45 1.47 1.97 2.42 -42.04%
EPS 0.22 0.38 0.30 0.78 0.31 0.42 0.30 -18.72%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.50 -
NAPS 0.24 0.24 0.23 0.23 0.23 0.23 0.23 2.88%
Adjusted Per Share Value based on latest NOSH - 757,564
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 0.36 0.73 0.64 0.82 0.49 0.65 0.80 -41.36%
EPS 0.07 0.13 0.10 0.26 0.10 0.14 0.10 -21.21%
DPS 0.00 0.00 0.34 0.00 0.00 0.00 0.50 -
NAPS 0.0801 0.0794 0.0775 0.0766 0.0765 0.0761 0.0761 3.48%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 0.17 0.16 0.16 0.16 0.17 0.14 0.11 -
P/RPS 15.93 7.23 8.48 6.53 11.55 7.12 4.55 131.09%
P/EPS 77.27 42.11 54.59 20.51 54.84 33.33 36.82 64.13%
EY 1.29 2.38 1.83 4.87 1.82 3.00 2.72 -39.26%
DY 0.00 0.00 6.25 0.00 0.00 0.00 13.64 -
P/NAPS 0.71 0.67 0.70 0.70 0.74 0.61 0.48 29.91%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 27/09/10 17/06/10 26/03/10 17/12/09 25/09/09 26/06/09 30/03/09 -
Price 0.16 0.16 0.17 0.15 0.15 0.16 0.12 -
P/RPS 14.99 7.23 9.01 6.13 10.19 8.14 4.97 109.17%
P/EPS 72.73 42.11 58.00 19.23 48.39 38.10 40.17 48.71%
EY 1.38 2.38 1.72 5.20 2.07 2.63 2.49 -32.60%
DY 0.00 0.00 5.88 0.00 0.00 0.00 12.50 -
P/NAPS 0.67 0.67 0.74 0.65 0.65 0.70 0.52 18.46%

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