[JKGLAND] QoQ TTM Result on 31-Jul-2017 [#2]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
02-Oct-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
31-Jul-2017 [#2]
Profit Trend
QoQ- 7.55%
YoY- -69.61%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
TTM Result
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 70,428 78,727 68,245 57,789 51,822 57,432 52,722 21.35%
PBT 11,430 22,037 17,164 12,179 10,417 13,108 24,775 -40.37%
Tax -3,508 -6,538 -6,564 -5,138 -4,041 -3,814 -4,933 -20.37%
NP 7,922 15,499 10,600 7,041 6,376 9,294 19,842 -45.87%
-
NP to SH 7,734 14,800 9,820 6,264 5,824 8,827 19,403 -45.92%
-
Tax Rate 30.69% 29.67% 38.24% 42.19% 38.79% 29.10% 19.91% -
Total Cost 62,506 63,228 57,645 50,748 45,446 48,138 32,880 53.63%
-
Net Worth 454,986 477,735 454,986 231,263 185,743 303,324 303,636 31.04%
Dividend
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Div 2,274 2,274 2,274 2,274 2,274 2,274 2,268 0.17%
Div Payout % 29.41% 15.37% 23.17% 36.32% 39.06% 25.77% 11.69% -
Equity
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Net Worth 454,986 477,735 454,986 231,263 185,743 303,324 303,636 31.04%
NOSH 2,274,930 2,274,930 2,274,930 2,274,930 2,274,930 758,310 759,090 108.28%
Ratio Analysis
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
NP Margin 11.25% 19.69% 15.53% 12.18% 12.30% 16.18% 37.64% -
ROE 1.70% 3.10% 2.16% 2.71% 3.14% 2.91% 6.39% -
Per Share
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 3.10 3.46 3.00 5.00 5.58 7.57 6.95 -41.70%
EPS 0.34 0.65 0.43 0.54 0.63 1.16 2.56 -74.06%
DPS 0.10 0.10 0.10 0.20 0.24 0.30 0.30 -52.02%
NAPS 0.20 0.21 0.20 0.20 0.20 0.40 0.40 -37.08%
Adjusted Per Share Value based on latest NOSH - 2,274,930
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 3.12 3.48 3.02 2.56 2.29 2.54 2.33 21.55%
EPS 0.34 0.65 0.43 0.28 0.26 0.39 0.86 -46.22%
DPS 0.10 0.10 0.10 0.10 0.10 0.10 0.10 0.00%
NAPS 0.2013 0.2113 0.2013 0.1023 0.0822 0.1342 0.1343 31.06%
Price Multiplier on Financial Quarter End Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 0.085 0.095 0.105 0.105 0.115 0.17 0.19 -
P/RPS 2.75 2.75 3.50 2.10 2.06 2.24 2.74 0.24%
P/EPS 25.00 14.60 24.32 19.38 18.34 14.60 7.43 125.04%
EY 4.00 6.85 4.11 5.16 5.45 6.85 13.45 -55.54%
DY 1.18 1.05 0.95 1.87 2.13 1.76 1.57 -17.37%
P/NAPS 0.43 0.45 0.53 0.53 0.58 0.43 0.48 -7.08%
Price Multiplier on Announcement Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 27/06/18 29/03/18 21/12/17 02/10/17 22/06/17 17/03/17 15/12/16 -
Price 0.085 0.085 0.095 0.10 0.11 0.165 0.185 -
P/RPS 2.75 2.46 3.17 2.00 1.97 2.18 2.66 2.24%
P/EPS 25.00 13.07 22.01 18.46 17.54 14.17 7.24 128.97%
EY 4.00 7.65 4.54 5.42 5.70 7.05 13.82 -56.34%
DY 1.18 1.18 1.05 1.97 2.23 1.82 1.62 -19.09%
P/NAPS 0.43 0.40 0.48 0.50 0.55 0.41 0.46 -4.40%

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