[JKGLAND] QoQ TTM Result on 31-Jul-2008 [#2]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
24-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jul-2008 [#2]
Profit Trend
QoQ- -14.05%
YoY- -12.43%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
TTM Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 77,688 74,448 68,677 65,065 56,942 56,744 58,749 20.49%
PBT 22,699 23,621 23,556 27,842 32,038 31,578 34,851 -24.88%
Tax -6,491 -6,636 -6,233 -7,209 -8,309 -8,332 -8,772 -18.20%
NP 16,208 16,985 17,323 20,633 23,729 23,246 26,079 -27.19%
-
NP to SH 15,677 16,472 16,875 19,235 22,379 21,907 24,655 -26.07%
-
Tax Rate 28.60% 28.09% 26.46% 25.89% 25.93% 26.39% 25.17% -
Total Cost 61,480 57,463 51,354 44,432 33,213 33,498 32,670 52.48%
-
Net Worth 173,102 173,167 168,149 166,807 167,369 166,508 165,874 2.88%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div 11,293 11,293 18,921 18,921 18,921 18,921 - -
Div Payout % 72.04% 68.56% 112.13% 98.37% 84.55% 86.37% - -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 173,102 173,167 168,149 166,807 167,369 166,508 165,874 2.88%
NOSH 752,619 752,903 764,313 758,214 760,769 756,857 753,975 -0.12%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin 20.86% 22.81% 25.22% 31.71% 41.67% 40.97% 44.39% -
ROE 9.06% 9.51% 10.04% 11.53% 13.37% 13.16% 14.86% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 10.32 9.89 8.99 8.58 7.48 7.50 7.79 20.64%
EPS 2.08 2.19 2.21 2.54 2.94 2.89 3.27 -26.05%
DPS 1.50 1.50 2.50 2.50 2.50 2.50 0.00 -
NAPS 0.23 0.23 0.22 0.22 0.22 0.22 0.22 3.01%
Adjusted Per Share Value based on latest NOSH - 758,214
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 3.44 3.29 3.04 2.88 2.52 2.51 2.60 20.53%
EPS 0.69 0.73 0.75 0.85 0.99 0.97 1.09 -26.29%
DPS 0.50 0.50 0.84 0.84 0.84 0.84 0.00 -
NAPS 0.0766 0.0766 0.0744 0.0738 0.074 0.0737 0.0734 2.88%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 0.14 0.11 0.09 0.14 0.14 0.19 0.28 -
P/RPS 1.36 1.11 1.00 1.63 1.87 2.53 3.59 -47.67%
P/EPS 6.72 5.03 4.08 5.52 4.76 6.56 8.56 -14.91%
EY 14.88 19.89 24.53 18.12 21.01 15.23 11.68 17.53%
DY 10.71 13.64 27.78 17.86 17.86 13.16 0.00 -
P/NAPS 0.61 0.48 0.41 0.64 0.64 0.86 1.27 -38.69%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 26/06/09 30/03/09 19/12/08 24/09/08 27/06/08 28/03/08 27/12/07 -
Price 0.16 0.12 0.11 0.12 0.13 0.16 0.22 -
P/RPS 1.55 1.21 1.22 1.40 1.74 2.13 2.82 -32.92%
P/EPS 7.68 5.48 4.98 4.73 4.42 5.53 6.73 9.21%
EY 13.02 18.23 20.07 21.14 22.63 18.09 14.86 -8.44%
DY 9.38 12.50 22.73 20.83 19.23 15.63 0.00 -
P/NAPS 0.70 0.52 0.50 0.55 0.59 0.73 1.00 -21.17%

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