[JKGLAND] QoQ TTM Result on 30-Apr-2021 [#1]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
29-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2022
Quarter
30-Apr-2021 [#1]
Profit Trend
QoQ- 28.95%
YoY- 61.0%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
TTM Result
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Revenue 184,814 156,697 191,169 211,966 187,182 189,142 167,521 6.74%
PBT 33,111 26,214 31,209 38,161 29,943 29,052 26,271 16.63%
Tax -8,311 -6,870 -8,050 -9,710 -7,879 -9,274 -8,616 -2.36%
NP 24,800 19,344 23,159 28,451 22,064 19,778 17,655 25.34%
-
NP to SH 24,831 19,375 23,191 28,455 22,066 19,780 17,657 25.44%
-
Tax Rate 25.10% 26.21% 25.79% 25.44% 26.31% 31.92% 32.80% -
Total Cost 160,014 137,353 168,010 183,515 165,118 169,364 149,866 4.45%
-
Net Worth 523,233 500,484 500,484 500,484 500,484 477,735 477,735 6.23%
Dividend
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Net Worth 523,233 500,484 500,484 500,484 500,484 477,735 477,735 6.23%
NOSH 2,274,930 2,274,930 2,274,930 2,274,930 2,274,930 2,274,930 2,274,930 0.00%
Ratio Analysis
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
NP Margin 13.42% 12.34% 12.11% 13.42% 11.79% 10.46% 10.54% -
ROE 4.75% 3.87% 4.63% 5.69% 4.41% 4.14% 3.70% -
Per Share
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 8.12 6.89 8.40 9.32 8.23 8.31 7.36 6.75%
EPS 1.09 0.85 1.02 1.25 0.97 0.87 0.78 24.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.22 0.22 0.22 0.22 0.21 0.21 6.23%
Adjusted Per Share Value based on latest NOSH - 2,274,930
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 8.17 6.93 8.46 9.38 8.28 8.37 7.41 6.70%
EPS 1.10 0.86 1.03 1.26 0.98 0.87 0.78 25.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2314 0.2214 0.2214 0.2214 0.2214 0.2113 0.2113 6.22%
Price Multiplier on Financial Quarter End Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 -
Price 0.10 0.105 0.105 0.115 0.08 0.08 0.075 -
P/RPS 1.23 1.52 1.25 1.23 0.97 0.96 1.02 13.25%
P/EPS 9.16 12.33 10.30 9.19 8.25 9.20 9.66 -3.47%
EY 10.92 8.11 9.71 10.88 12.12 10.87 10.35 3.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.48 0.48 0.52 0.36 0.38 0.36 12.53%
Price Multiplier on Announcement Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 31/03/22 16/12/21 24/09/21 29/07/21 29/03/21 22/12/20 23/09/20 -
Price 0.10 0.09 0.11 0.105 0.10 0.09 0.085 -
P/RPS 1.23 1.31 1.31 1.13 1.22 1.08 1.15 4.57%
P/EPS 9.16 10.57 10.79 8.39 10.31 10.35 10.95 -11.18%
EY 10.92 9.46 9.27 11.91 9.70 9.66 9.13 12.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.41 0.50 0.48 0.45 0.43 0.40 4.92%

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