[JKGLAND] QoQ TTM Result on 30-Apr-2009 [#1]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
26-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
30-Apr-2009 [#1]
Profit Trend
QoQ- -4.83%
YoY- -29.95%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
TTM Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 58,943 62,675 61,799 77,688 74,448 68,677 65,065 -6.35%
PBT 19,248 20,206 17,268 22,699 23,621 23,556 27,842 -21.76%
Tax -4,994 -5,960 -5,247 -6,491 -6,636 -6,233 -7,209 -21.65%
NP 14,254 14,246 12,021 16,208 16,985 17,323 20,633 -21.79%
-
NP to SH 13,662 13,664 11,653 15,677 16,472 16,875 19,235 -20.34%
-
Tax Rate 25.95% 29.50% 30.39% 28.60% 28.09% 26.46% 25.89% -
Total Cost 44,689 48,429 49,778 61,480 57,463 51,354 44,432 0.38%
-
Net Worth 176,333 174,239 173,983 173,102 173,167 168,149 166,807 3.76%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div 7,666 11,293 11,293 11,293 11,293 18,921 18,921 -45.15%
Div Payout % 56.12% 82.65% 96.92% 72.04% 68.56% 112.13% 98.37% -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 176,333 174,239 173,983 173,102 173,167 168,149 166,807 3.76%
NOSH 766,666 757,564 756,451 752,619 752,903 764,313 758,214 0.73%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 24.18% 22.73% 19.45% 20.86% 22.81% 25.22% 31.71% -
ROE 7.75% 7.84% 6.70% 9.06% 9.51% 10.04% 11.53% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 7.69 8.27 8.17 10.32 9.89 8.99 8.58 -7.02%
EPS 1.78 1.80 1.54 2.08 2.19 2.21 2.54 -21.05%
DPS 1.00 1.50 1.50 1.50 1.50 2.50 2.50 -45.62%
NAPS 0.23 0.23 0.23 0.23 0.23 0.22 0.22 2.99%
Adjusted Per Share Value based on latest NOSH - 752,619
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 2.61 2.77 2.73 3.44 3.29 3.04 2.88 -6.33%
EPS 0.60 0.60 0.52 0.69 0.73 0.75 0.85 -20.67%
DPS 0.34 0.50 0.50 0.50 0.50 0.84 0.84 -45.19%
NAPS 0.078 0.0771 0.077 0.0766 0.0766 0.0744 0.0738 3.74%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 0.16 0.16 0.17 0.14 0.11 0.09 0.14 -
P/RPS 2.08 1.93 2.08 1.36 1.11 1.00 1.63 17.59%
P/EPS 8.98 8.87 11.04 6.72 5.03 4.08 5.52 38.19%
EY 11.14 11.27 9.06 14.88 19.89 24.53 18.12 -27.63%
DY 6.25 9.38 8.82 10.71 13.64 27.78 17.86 -50.24%
P/NAPS 0.70 0.70 0.74 0.61 0.48 0.41 0.64 6.13%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 26/03/10 17/12/09 25/09/09 26/06/09 30/03/09 19/12/08 24/09/08 -
Price 0.17 0.15 0.15 0.16 0.12 0.11 0.12 -
P/RPS 2.21 1.81 1.84 1.55 1.21 1.22 1.40 35.46%
P/EPS 9.54 8.32 9.74 7.68 5.48 4.98 4.73 59.42%
EY 10.48 12.02 10.27 13.02 18.23 20.07 21.14 -37.28%
DY 5.88 10.00 10.00 9.38 12.50 22.73 20.83 -56.86%
P/NAPS 0.74 0.65 0.65 0.70 0.52 0.50 0.55 21.80%

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