[JKGLAND] QoQ Quarter Result on 31-Oct-2012 [#3]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
21-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- 425.1%
YoY- 891.0%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
Quarter Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 17,384 11,679 35,212 15,497 27,732 14,748 14,636 12.16%
PBT 9,080 5,901 10,286 36,575 9,324 6,162 4,960 49.70%
Tax -2,418 -1,593 -3,399 -1,092 -2,333 -1,542 -1,479 38.82%
NP 6,662 4,308 6,887 35,483 6,991 4,620 3,481 54.20%
-
NP to SH 6,362 4,110 6,462 35,329 6,728 4,454 3,364 52.98%
-
Tax Rate 26.63% 27.00% 33.04% 2.99% 25.02% 25.02% 29.82% -
Total Cost 10,722 7,371 28,325 -19,986 20,741 10,128 11,155 -2.60%
-
Net Worth 257,509 251,166 243,275 235,021 204,107 196,277 198,781 18.85%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - - 3,801 - - - 3,822 -
Div Payout % - - 58.82% - - - 113.64% -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 257,509 251,166 243,275 235,021 204,107 196,277 198,781 18.85%
NOSH 757,380 761,111 760,235 758,133 755,955 754,915 764,545 -0.62%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 38.32% 36.89% 19.56% 228.97% 25.21% 31.33% 23.78% -
ROE 2.47% 1.64% 2.66% 15.03% 3.30% 2.27% 1.69% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 2.30 1.53 4.63 2.04 3.67 1.95 1.91 13.19%
EPS 0.84 0.54 0.85 4.66 0.89 0.59 0.44 53.95%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.50 -
NAPS 0.34 0.33 0.32 0.31 0.27 0.26 0.26 19.60%
Adjusted Per Share Value based on latest NOSH - 758,133
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 0.77 0.52 1.56 0.69 1.23 0.65 0.65 11.96%
EPS 0.28 0.18 0.29 1.56 0.30 0.20 0.15 51.66%
DPS 0.00 0.00 0.17 0.00 0.00 0.00 0.17 -
NAPS 0.1139 0.1111 0.1076 0.104 0.0903 0.0868 0.0879 18.87%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.255 0.22 0.205 0.19 0.19 0.20 0.19 -
P/RPS 11.11 14.34 4.43 9.30 5.18 10.24 9.93 7.78%
P/EPS 30.36 40.74 24.12 4.08 21.35 33.90 43.18 -20.94%
EY 3.29 2.45 4.15 24.53 4.68 2.95 2.32 26.24%
DY 0.00 0.00 2.44 0.00 0.00 0.00 2.63 -
P/NAPS 0.75 0.67 0.64 0.61 0.70 0.77 0.73 1.81%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 17/09/13 21/06/13 27/03/13 21/12/12 26/09/12 27/06/12 29/03/12 -
Price 0.28 0.28 0.225 0.20 0.19 0.19 0.19 -
P/RPS 12.20 18.25 4.86 9.78 5.18 9.73 9.93 14.72%
P/EPS 33.33 51.85 26.47 4.29 21.35 32.20 43.18 -15.86%
EY 3.00 1.93 3.78 23.30 4.68 3.11 2.32 18.71%
DY 0.00 0.00 2.22 0.00 0.00 0.00 2.63 -
P/NAPS 0.82 0.85 0.70 0.65 0.70 0.73 0.73 8.06%

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