[JKGLAND] QoQ TTM Result on 31-Jul-2005 [#2]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
29-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- 7.48%
YoY- 47.47%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
TTM Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 57,368 58,996 60,576 62,327 58,376 53,635 47,166 13.98%
PBT 17,890 17,181 19,196 19,451 18,007 16,161 12,958 24.06%
Tax -5,392 -5,416 -6,226 -6,115 -5,599 -5,100 -3,985 22.40%
NP 12,498 11,765 12,970 13,336 12,408 11,061 8,973 24.79%
-
NP to SH 12,136 11,515 12,970 13,336 12,408 11,061 8,973 22.36%
-
Tax Rate 30.14% 31.52% 32.43% 31.44% 31.09% 31.56% 30.75% -
Total Cost 44,870 47,231 47,606 48,991 45,968 42,574 38,193 11.37%
-
Net Worth 144,194 142,466 137,380 135,031 159,453 156,328 151,482 -3.24%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div 11,367 11,367 - - - - - -
Div Payout % 93.66% 98.72% - - - - - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 144,194 142,466 137,380 135,031 159,453 156,328 151,482 -3.24%
NOSH 75,892 75,780 75,900 75,860 75,930 75,887 75,741 0.13%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 21.79% 19.94% 21.41% 21.40% 21.26% 20.62% 19.02% -
ROE 8.42% 8.08% 9.44% 9.88% 7.78% 7.08% 5.92% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 75.59 77.85 79.81 82.16 76.88 70.68 62.27 13.83%
EPS 15.99 15.20 17.09 17.58 16.34 14.58 11.85 22.17%
DPS 15.00 15.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.88 1.81 1.78 2.10 2.06 2.00 -3.37%
Adjusted Per Share Value based on latest NOSH - 75,860
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 2.52 2.59 2.66 2.74 2.57 2.36 2.07 14.05%
EPS 0.53 0.51 0.57 0.59 0.55 0.49 0.39 22.75%
DPS 0.50 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0634 0.0626 0.0604 0.0594 0.0701 0.0687 0.0666 -3.23%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 0.17 0.17 0.17 0.20 0.22 0.20 0.20 -
P/RPS 0.22 0.22 0.21 0.24 0.29 0.28 0.32 -22.15%
P/EPS 1.06 1.12 0.99 1.14 1.35 1.37 1.69 -26.78%
EY 94.07 89.38 100.52 87.90 74.28 72.88 59.23 36.24%
DY 88.24 88.24 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.09 0.09 0.11 0.10 0.10 0.10 -6.80%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 30/06/06 30/03/06 21/12/05 29/09/05 30/06/05 29/03/05 24/12/04 -
Price 0.19 0.19 0.17 0.17 0.27 0.22 0.22 -
P/RPS 0.25 0.24 0.21 0.21 0.35 0.31 0.35 -20.14%
P/EPS 1.19 1.25 0.99 0.97 1.65 1.51 1.86 -25.81%
EY 84.16 79.98 100.52 103.41 60.52 66.25 53.85 34.78%
DY 78.95 78.95 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.10 0.09 0.10 0.13 0.11 0.11 -6.17%

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