[JKGLAND] QoQ Quarter Result on 31-Oct-2011 [#3]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
16-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Oct-2011 [#3]
Profit Trend
QoQ- 4.58%
YoY- -43.69%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
Quarter Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 27,732 14,748 14,636 6,450 8,972 18,259 9,618 102.71%
PBT 9,324 6,162 4,960 4,902 4,790 5,642 4,930 52.99%
Tax -2,333 -1,542 -1,479 -1,190 -1,240 -1,475 426 -
NP 6,991 4,620 3,481 3,712 3,550 4,167 5,356 19.45%
-
NP to SH 6,728 4,454 3,364 3,565 3,409 4,001 5,200 18.75%
-
Tax Rate 25.02% 25.02% 29.82% 24.28% 25.89% 26.14% -8.64% -
Total Cost 20,741 10,128 11,155 2,738 5,422 14,092 4,262 187.45%
-
Net Worth 204,107 196,277 198,781 189,627 196,964 188,726 188,405 5.48%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div - - 3,822 - - - 11,304 -
Div Payout % - - 113.64% - - - 217.39% -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 204,107 196,277 198,781 189,627 196,964 188,726 188,405 5.48%
NOSH 755,955 754,915 764,545 758,510 757,555 754,905 753,623 0.20%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 25.21% 31.33% 23.78% 57.55% 39.57% 22.82% 55.69% -
ROE 3.30% 2.27% 1.69% 1.88% 1.73% 2.12% 2.76% -
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 3.67 1.95 1.91 0.85 1.18 2.42 1.28 101.95%
EPS 0.89 0.59 0.44 0.47 0.45 0.53 0.69 18.51%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 1.50 -
NAPS 0.27 0.26 0.26 0.25 0.26 0.25 0.25 5.26%
Adjusted Per Share Value based on latest NOSH - 758,510
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 1.23 0.65 0.65 0.29 0.40 0.81 0.43 101.63%
EPS 0.30 0.20 0.15 0.16 0.15 0.18 0.23 19.39%
DPS 0.00 0.00 0.17 0.00 0.00 0.00 0.50 -
NAPS 0.0903 0.0868 0.0879 0.0839 0.0871 0.0835 0.0833 5.53%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 0.19 0.20 0.19 0.18 0.19 0.19 0.19 -
P/RPS 5.18 10.24 9.93 21.17 16.04 7.86 14.89 -50.56%
P/EPS 21.35 33.90 43.18 38.30 42.22 35.85 27.54 -15.62%
EY 4.68 2.95 2.32 2.61 2.37 2.79 3.63 18.47%
DY 0.00 0.00 2.63 0.00 0.00 0.00 7.89 -
P/NAPS 0.70 0.77 0.73 0.72 0.73 0.76 0.76 -5.33%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 26/09/12 27/06/12 29/03/12 16/12/11 29/09/11 24/06/11 25/03/11 -
Price 0.19 0.19 0.19 0.19 0.16 0.19 0.19 -
P/RPS 5.18 9.73 9.93 22.34 13.51 7.86 14.89 -50.56%
P/EPS 21.35 32.20 43.18 40.43 35.56 35.85 27.54 -15.62%
EY 4.68 3.11 2.32 2.47 2.81 2.79 3.63 18.47%
DY 0.00 0.00 2.63 0.00 0.00 0.00 7.89 -
P/NAPS 0.70 0.73 0.73 0.76 0.62 0.76 0.76 -5.33%

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