[JKGLAND] QoQ TTM Result on 30-Apr-2013 [#1]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
21-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- -0.65%
YoY- 255.79%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
TTM Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 58,849 71,039 79,772 90,120 93,189 72,613 63,566 -4.99%
PBT 30,633 29,898 61,842 62,086 62,347 57,021 25,348 13.41%
Tax -8,168 -8,634 -8,502 -8,417 -8,366 -6,446 -6,544 15.87%
NP 22,465 21,264 53,340 53,669 53,981 50,575 18,804 12.55%
-
NP to SH 21,455 20,187 52,263 52,629 52,973 49,875 18,111 11.92%
-
Tax Rate 26.66% 28.88% 13.75% 13.56% 13.42% 11.30% 25.82% -
Total Cost 36,384 49,775 26,432 36,451 39,208 22,038 44,762 -12.87%
-
Net Worth 257,666 249,648 257,509 251,166 243,275 235,021 204,107 16.75%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div 3,789 3,801 3,801 3,801 3,801 3,822 3,822 -0.57%
Div Payout % 17.66% 18.83% 7.27% 7.22% 7.18% 7.66% 21.11% -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 257,666 249,648 257,509 251,166 243,275 235,021 204,107 16.75%
NOSH 757,843 756,511 757,380 761,111 760,235 758,133 755,955 0.16%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 38.17% 29.93% 66.87% 59.55% 57.93% 69.65% 29.58% -
ROE 8.33% 8.09% 20.30% 20.95% 21.77% 21.22% 8.87% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 7.77 9.39 10.53 11.84 12.26 9.58 8.41 -5.12%
EPS 2.83 2.67 6.90 6.91 6.97 6.58 2.40 11.58%
DPS 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.00%
NAPS 0.34 0.33 0.34 0.33 0.32 0.31 0.27 16.56%
Adjusted Per Share Value based on latest NOSH - 761,111
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 2.60 3.14 3.53 3.99 4.12 3.21 2.81 -5.03%
EPS 0.95 0.89 2.31 2.33 2.34 2.21 0.80 12.10%
DPS 0.17 0.17 0.17 0.17 0.17 0.17 0.17 0.00%
NAPS 0.114 0.1104 0.1139 0.1111 0.1076 0.104 0.0903 16.75%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 0.285 0.26 0.255 0.22 0.205 0.19 0.19 -
P/RPS 3.67 2.77 2.42 1.86 1.67 1.98 2.26 38.03%
P/EPS 10.07 9.74 3.70 3.18 2.94 2.89 7.93 17.21%
EY 9.93 10.26 27.06 31.43 33.99 34.62 12.61 -14.68%
DY 1.75 1.92 1.96 2.27 2.44 2.63 2.63 -23.72%
P/NAPS 0.84 0.79 0.75 0.67 0.64 0.61 0.70 12.88%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 25/03/14 19/12/13 17/09/13 21/06/13 27/03/13 21/12/12 26/09/12 -
Price 0.325 0.25 0.28 0.28 0.225 0.20 0.19 -
P/RPS 4.19 2.66 2.66 2.36 1.84 2.09 2.26 50.74%
P/EPS 11.48 9.37 4.06 4.05 3.23 3.04 7.93 27.88%
EY 8.71 10.67 24.64 24.70 30.97 32.89 12.61 -21.80%
DY 1.54 2.00 1.79 1.79 2.22 2.50 2.63 -29.94%
P/NAPS 0.96 0.76 0.82 0.85 0.70 0.65 0.70 23.36%

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