[JKGLAND] QoQ TTM Result on 30-Apr-2002 [#1]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
26-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
30-Apr-2002 [#1]
Profit Trend
QoQ- 11.32%
YoY- 66.19%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
TTM Result
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Revenue 56,034 58,453 60,094 58,119 54,719 49,164 48,580 9.95%
PBT 9,016 9,208 10,293 11,685 10,523 8,944 8,231 6.24%
Tax -2,378 -2,552 -2,940 -3,256 -2,951 -2,809 -2,252 3.68%
NP 6,638 6,656 7,353 8,429 7,572 6,135 5,979 7.19%
-
NP to SH 6,638 6,656 7,353 8,429 7,572 6,135 5,979 7.19%
-
Tax Rate 26.38% 27.72% 28.56% 27.86% 28.04% 31.41% 27.36% -
Total Cost 49,396 51,797 52,741 49,690 47,147 43,029 42,601 10.33%
-
Net Worth 137,775 136,158 135,945 135,977 134,519 132,892 131,273 3.26%
Dividend
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Div 3,037 3,037 3,037 - - - - -
Div Payout % 45.77% 45.64% 41.31% - - - - -
Equity
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Net Worth 137,775 136,158 135,945 135,977 134,519 132,892 131,273 3.26%
NOSH 75,700 75,643 75,947 75,964 75,999 75,938 75,880 -0.15%
Ratio Analysis
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
NP Margin 11.85% 11.39% 12.24% 14.50% 13.84% 12.48% 12.31% -
ROE 4.82% 4.89% 5.41% 6.20% 5.63% 4.62% 4.55% -
Per Share
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 74.02 77.27 79.13 76.51 72.00 64.74 64.02 10.13%
EPS 8.77 8.80 9.68 11.10 9.96 8.08 7.88 7.37%
DPS 4.00 4.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.80 1.79 1.79 1.77 1.75 1.73 3.42%
Adjusted Per Share Value based on latest NOSH - 75,964
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 2.46 2.57 2.64 2.55 2.41 2.16 2.14 9.70%
EPS 0.29 0.29 0.32 0.37 0.33 0.27 0.26 7.53%
DPS 0.13 0.13 0.13 0.00 0.00 0.00 0.00 -
NAPS 0.0606 0.0599 0.0598 0.0598 0.0591 0.0584 0.0577 3.31%
Price Multiplier on Financial Quarter End Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 -
Price 0.14 0.17 0.13 0.15 0.12 0.12 0.12 -
P/RPS 0.19 0.22 0.16 0.20 0.17 0.19 0.19 0.00%
P/EPS 1.60 1.93 1.34 1.35 1.20 1.49 1.52 3.46%
EY 62.63 51.76 74.47 73.97 83.03 67.32 65.66 -3.09%
DY 28.57 23.53 30.77 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.09 0.07 0.08 0.07 0.07 0.07 9.28%
Price Multiplier on Announcement Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 28/03/03 30/12/02 26/09/02 26/06/02 28/03/02 28/12/01 27/09/01 -
Price 0.13 0.13 0.13 0.12 0.11 0.10 0.11 -
P/RPS 0.18 0.17 0.16 0.16 0.15 0.15 0.17 3.87%
P/EPS 1.48 1.48 1.34 1.08 1.10 1.24 1.40 3.76%
EY 67.45 67.69 74.47 92.47 90.57 80.79 71.63 -3.91%
DY 30.77 30.77 30.77 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.07 0.07 0.07 0.06 0.06 0.06 10.79%

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