[JKGLAND] QoQ TTM Result on 31-Jan-2007 [#4]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
29-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jan-2007 [#4]
Profit Trend
QoQ- 15.72%
YoY- 26.75%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
TTM Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 58,749 55,736 49,422 50,383 51,010 53,980 57,368 1.59%
PBT 34,851 30,404 20,970 20,654 18,394 16,974 17,890 55.79%
Tax -8,772 -7,904 -5,683 -5,597 -5,195 -5,025 -5,392 38.20%
NP 26,079 22,500 15,287 15,057 13,199 11,949 12,498 63.07%
-
NP to SH 24,655 21,966 14,846 14,595 12,612 11,487 12,136 60.19%
-
Tax Rate 25.17% 26.00% 27.10% 27.10% 28.24% 29.60% 30.14% -
Total Cost 32,670 33,236 34,135 35,326 37,811 42,031 44,870 -19.01%
-
Net Worth 165,874 167,428 75,904 75,776 75,774 75,727 144,194 9.75%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div - - - - 11,367 11,367 11,367 -
Div Payout % - - - - 90.13% 98.96% 93.66% -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 165,874 167,428 75,904 75,776 75,774 75,727 144,194 9.75%
NOSH 753,975 761,040 75,831 75,776 75,774 75,727 75,892 360.21%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin 44.39% 40.37% 30.93% 29.89% 25.88% 22.14% 21.79% -
ROE 14.86% 13.12% 19.56% 19.26% 16.64% 15.17% 8.42% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 7.79 7.32 65.11 66.49 67.32 71.28 75.59 -77.92%
EPS 3.27 2.89 19.56 19.26 16.64 15.17 15.99 -65.18%
DPS 0.00 0.00 0.00 0.00 15.00 15.00 15.00 -
NAPS 0.22 0.22 1.00 1.00 1.00 1.00 1.90 -76.15%
Adjusted Per Share Value based on latest NOSH - 75,776
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 2.58 2.45 2.17 2.21 2.24 2.37 2.52 1.57%
EPS 1.08 0.97 0.65 0.64 0.55 0.50 0.53 60.52%
DPS 0.00 0.00 0.00 0.00 0.50 0.50 0.50 -
NAPS 0.0729 0.0736 0.0334 0.0333 0.0333 0.0333 0.0634 9.72%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 0.28 0.41 0.20 0.17 0.16 0.17 0.17 -
P/RPS 3.59 5.60 0.31 0.26 0.24 0.24 0.22 540.08%
P/EPS 8.56 14.20 1.02 0.88 0.96 1.12 1.06 300.98%
EY 11.68 7.04 97.79 113.30 104.03 89.23 94.07 -75.01%
DY 0.00 0.00 0.00 0.00 93.75 88.24 88.24 -
P/NAPS 1.27 1.86 0.20 0.17 0.16 0.17 0.09 481.13%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 27/12/07 24/09/07 25/06/07 29/03/07 20/12/06 27/09/06 30/06/06 -
Price 0.22 0.27 0.29 0.17 0.17 0.16 0.19 -
P/RPS 2.82 3.69 0.45 0.26 0.25 0.22 0.25 400.75%
P/EPS 6.73 9.35 1.48 0.88 1.02 1.05 1.19 216.42%
EY 14.86 10.69 67.44 113.30 97.91 94.80 84.16 -68.42%
DY 0.00 0.00 0.00 0.00 88.24 93.75 78.95 -
P/NAPS 1.00 1.23 0.29 0.17 0.17 0.16 0.10 362.21%

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