[JKGLAND] QoQ TTM Result on 31-Jul-2013 [#2]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
17-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jul-2013 [#2]
Profit Trend
QoQ- -0.7%
YoY- 188.57%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
TTM Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 55,099 58,849 71,039 79,772 90,120 93,189 72,613 -16.84%
PBT 28,980 30,633 29,898 61,842 62,086 62,347 57,021 -36.39%
Tax -7,757 -8,168 -8,634 -8,502 -8,417 -8,366 -6,446 13.17%
NP 21,223 22,465 21,264 53,340 53,669 53,981 50,575 -44.03%
-
NP to SH 20,262 21,455 20,187 52,263 52,629 52,973 49,875 -45.23%
-
Tax Rate 26.77% 26.66% 28.88% 13.75% 13.56% 13.42% 11.30% -
Total Cost 33,876 36,384 49,775 26,432 36,451 39,208 22,038 33.29%
-
Net Worth 268,671 257,666 249,648 257,509 251,166 243,275 235,021 9.35%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div 3,789 3,789 3,801 3,801 3,801 3,801 3,822 -0.57%
Div Payout % 18.70% 17.66% 18.83% 7.27% 7.22% 7.18% 7.66% -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 268,671 257,666 249,648 257,509 251,166 243,275 235,021 9.35%
NOSH 767,631 757,843 756,511 757,380 761,111 760,235 758,133 0.83%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 38.52% 38.17% 29.93% 66.87% 59.55% 57.93% 69.65% -
ROE 7.54% 8.33% 8.09% 20.30% 20.95% 21.77% 21.22% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 7.18 7.77 9.39 10.53 11.84 12.26 9.58 -17.53%
EPS 2.64 2.83 2.67 6.90 6.91 6.97 6.58 -45.69%
DPS 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.00%
NAPS 0.35 0.34 0.33 0.34 0.33 0.32 0.31 8.45%
Adjusted Per Share Value based on latest NOSH - 757,380
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 2.44 2.60 3.14 3.53 3.99 4.12 3.21 -16.75%
EPS 0.90 0.95 0.89 2.31 2.33 2.34 2.21 -45.14%
DPS 0.17 0.17 0.17 0.17 0.17 0.17 0.17 0.00%
NAPS 0.1188 0.114 0.1104 0.1139 0.1111 0.1076 0.104 9.30%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 0.335 0.285 0.26 0.255 0.22 0.205 0.19 -
P/RPS 4.67 3.67 2.77 2.42 1.86 1.67 1.98 77.46%
P/EPS 12.69 10.07 9.74 3.70 3.18 2.94 2.89 168.87%
EY 7.88 9.93 10.26 27.06 31.43 33.99 34.62 -62.82%
DY 1.49 1.75 1.92 1.96 2.27 2.44 2.63 -31.60%
P/NAPS 0.96 0.84 0.79 0.75 0.67 0.64 0.61 35.41%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 27/06/14 25/03/14 19/12/13 17/09/13 21/06/13 27/03/13 21/12/12 -
Price 0.335 0.325 0.25 0.28 0.28 0.225 0.20 -
P/RPS 4.67 4.19 2.66 2.66 2.36 1.84 2.09 71.16%
P/EPS 12.69 11.48 9.37 4.06 4.05 3.23 3.04 159.93%
EY 7.88 8.71 10.67 24.64 24.70 30.97 32.89 -61.52%
DY 1.49 1.54 2.00 1.79 1.79 2.22 2.50 -29.24%
P/NAPS 0.96 0.96 0.76 0.82 0.85 0.70 0.65 29.78%

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