[JKGLAND] QoQ TTM Result on 30-Apr-2017 [#1]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
22-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
30-Apr-2017 [#1]
Profit Trend
QoQ- -34.02%
YoY- -72.65%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
TTM Result
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Revenue 78,727 68,245 57,789 51,822 57,432 52,722 53,653 29.03%
PBT 22,037 17,164 12,179 10,417 13,108 24,775 26,039 -10.50%
Tax -6,538 -6,564 -5,138 -4,041 -3,814 -4,933 -4,974 19.93%
NP 15,499 10,600 7,041 6,376 9,294 19,842 21,065 -18.45%
-
NP to SH 14,800 9,820 6,264 5,824 8,827 19,403 20,615 -19.77%
-
Tax Rate 29.67% 38.24% 42.19% 38.79% 29.10% 19.91% 19.10% -
Total Cost 63,228 57,645 50,748 45,446 48,138 32,880 32,588 55.37%
-
Net Worth 477,735 454,986 231,263 185,743 303,324 303,636 313,333 32.36%
Dividend
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Div 2,274 2,274 2,274 2,274 2,274 2,268 2,268 0.17%
Div Payout % 15.37% 23.17% 36.32% 39.06% 25.77% 11.69% 11.00% -
Equity
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Net Worth 477,735 454,986 231,263 185,743 303,324 303,636 313,333 32.36%
NOSH 2,274,930 2,274,930 2,274,930 2,274,930 758,310 759,090 783,333 103.15%
Ratio Analysis
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
NP Margin 19.69% 15.53% 12.18% 12.30% 16.18% 37.64% 39.26% -
ROE 3.10% 2.16% 2.71% 3.14% 2.91% 6.39% 6.58% -
Per Share
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 3.46 3.00 5.00 5.58 7.57 6.95 6.85 -36.49%
EPS 0.65 0.43 0.54 0.63 1.16 2.56 2.63 -60.51%
DPS 0.10 0.10 0.20 0.24 0.30 0.30 0.29 -50.73%
NAPS 0.21 0.20 0.20 0.20 0.40 0.40 0.40 -34.84%
Adjusted Per Share Value based on latest NOSH - 2,274,930
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 3.48 3.02 2.56 2.29 2.54 2.33 2.37 29.09%
EPS 0.65 0.43 0.28 0.26 0.39 0.86 0.91 -20.04%
DPS 0.10 0.10 0.10 0.10 0.10 0.10 0.10 0.00%
NAPS 0.2113 0.2013 0.1023 0.0822 0.1342 0.1343 0.1386 32.36%
Price Multiplier on Financial Quarter End Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 -
Price 0.095 0.105 0.105 0.115 0.17 0.19 0.215 -
P/RPS 2.75 3.50 2.10 2.06 2.24 2.74 3.14 -8.43%
P/EPS 14.60 24.32 19.38 18.34 14.60 7.43 8.17 47.10%
EY 6.85 4.11 5.16 5.45 6.85 13.45 12.24 -32.01%
DY 1.05 0.95 1.87 2.13 1.76 1.57 1.35 -15.38%
P/NAPS 0.45 0.53 0.53 0.58 0.43 0.48 0.54 -11.41%
Price Multiplier on Announcement Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 29/03/18 21/12/17 02/10/17 22/06/17 17/03/17 15/12/16 21/09/16 -
Price 0.085 0.095 0.10 0.11 0.165 0.185 0.205 -
P/RPS 2.46 3.17 2.00 1.97 2.18 2.66 2.99 -12.16%
P/EPS 13.07 22.01 18.46 17.54 14.17 7.24 7.79 41.06%
EY 7.65 4.54 5.42 5.70 7.05 13.82 12.84 -29.12%
DY 1.18 1.05 1.97 2.23 1.82 1.62 1.41 -11.16%
P/NAPS 0.40 0.48 0.50 0.55 0.41 0.46 0.51 -14.91%

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