[JKGLAND] QoQ TTM Result on 31-Jul-2012 [#2]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
26-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jul-2012 [#2]
Profit Trend
QoQ- 22.44%
YoY- -4.38%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
TTM Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 90,120 93,189 72,613 63,566 44,806 48,317 43,299 63.08%
PBT 62,086 62,347 57,021 25,348 20,814 20,294 20,264 111.09%
Tax -8,417 -8,366 -6,446 -6,544 -5,451 -5,384 -3,479 80.31%
NP 53,669 53,981 50,575 18,804 15,363 14,910 16,785 117.19%
-
NP to SH 52,629 52,973 49,875 18,111 14,792 14,339 16,175 119.73%
-
Tax Rate 13.56% 13.42% 11.30% 25.82% 26.19% 26.53% 17.17% -
Total Cost 36,451 39,208 22,038 44,762 29,443 33,407 26,514 23.66%
-
Net Worth 251,166 243,275 235,021 204,107 196,277 198,781 189,627 20.62%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div 3,801 3,801 3,822 3,822 3,822 3,822 11,304 -51.67%
Div Payout % 7.22% 7.18% 7.66% 21.11% 25.84% 26.66% 69.89% -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 251,166 243,275 235,021 204,107 196,277 198,781 189,627 20.62%
NOSH 761,111 760,235 758,133 755,955 754,915 764,545 758,510 0.22%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 59.55% 57.93% 69.65% 29.58% 34.29% 30.86% 38.77% -
ROE 20.95% 21.77% 21.22% 8.87% 7.54% 7.21% 8.53% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 11.84 12.26 9.58 8.41 5.94 6.32 5.71 62.68%
EPS 6.91 6.97 6.58 2.40 1.96 1.88 2.13 119.30%
DPS 0.50 0.50 0.50 0.50 0.50 0.50 1.50 -51.95%
NAPS 0.33 0.32 0.31 0.27 0.26 0.26 0.25 20.35%
Adjusted Per Share Value based on latest NOSH - 755,955
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 3.99 4.12 3.21 2.81 1.98 2.14 1.92 62.92%
EPS 2.33 2.34 2.21 0.80 0.65 0.63 0.72 118.94%
DPS 0.17 0.17 0.17 0.17 0.17 0.17 0.50 -51.31%
NAPS 0.1111 0.1076 0.104 0.0903 0.0868 0.0879 0.0839 20.60%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.22 0.205 0.19 0.19 0.20 0.19 0.18 -
P/RPS 1.86 1.67 1.98 2.26 3.37 3.01 3.15 -29.63%
P/EPS 3.18 2.94 2.89 7.93 10.21 10.13 8.44 -47.86%
EY 31.43 33.99 34.62 12.61 9.80 9.87 11.85 91.72%
DY 2.27 2.44 2.63 2.63 2.50 2.63 8.33 -58.00%
P/NAPS 0.67 0.64 0.61 0.70 0.77 0.73 0.72 -4.68%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 21/06/13 27/03/13 21/12/12 26/09/12 27/06/12 29/03/12 16/12/11 -
Price 0.28 0.225 0.20 0.19 0.19 0.19 0.19 -
P/RPS 2.36 1.84 2.09 2.26 3.20 3.01 3.33 -20.52%
P/EPS 4.05 3.23 3.04 7.93 9.70 10.13 8.91 -40.91%
EY 24.70 30.97 32.89 12.61 10.31 9.87 11.22 69.30%
DY 1.79 2.22 2.50 2.63 2.63 2.63 7.89 -62.83%
P/NAPS 0.85 0.70 0.65 0.70 0.73 0.73 0.76 7.75%

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