[JKGLAND] QoQ TTM Result on 31-Oct-2002 [#3]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
30-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Oct-2002 [#3]
Profit Trend
QoQ- -9.48%
YoY- 8.49%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
TTM Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 38,489 47,803 56,034 58,453 60,094 58,119 54,719 -20.95%
PBT 9,711 9,228 9,016 9,208 10,293 11,685 10,523 -5.22%
Tax -2,621 -2,468 -2,378 -2,552 -2,940 -3,256 -2,951 -7.62%
NP 7,090 6,760 6,638 6,656 7,353 8,429 7,572 -4.30%
-
NP to SH 7,090 6,760 6,638 6,656 7,353 8,429 7,572 -4.30%
-
Tax Rate 26.99% 26.74% 26.38% 27.72% 28.56% 27.86% 28.04% -
Total Cost 31,399 41,043 49,396 51,797 52,741 49,690 47,147 -23.79%
-
Net Worth 139,459 139,809 137,775 136,158 135,945 135,977 134,519 2.44%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div - 3,037 3,037 3,037 3,037 - - -
Div Payout % - 44.94% 45.77% 45.64% 41.31% - - -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 139,459 139,809 137,775 136,158 135,945 135,977 134,519 2.44%
NOSH 75,793 75,983 75,700 75,643 75,947 75,964 75,999 -0.18%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 18.42% 14.14% 11.85% 11.39% 12.24% 14.50% 13.84% -
ROE 5.08% 4.84% 4.82% 4.89% 5.41% 6.20% 5.63% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 50.78 62.91 74.02 77.27 79.13 76.51 72.00 -20.81%
EPS 9.35 8.90 8.77 8.80 9.68 11.10 9.96 -4.13%
DPS 0.00 4.00 4.00 4.00 4.00 0.00 0.00 -
NAPS 1.84 1.84 1.82 1.80 1.79 1.79 1.77 2.62%
Adjusted Per Share Value based on latest NOSH - 75,643
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 1.69 2.10 2.46 2.57 2.64 2.55 2.41 -21.12%
EPS 0.31 0.30 0.29 0.29 0.32 0.37 0.33 -4.09%
DPS 0.00 0.13 0.13 0.13 0.13 0.00 0.00 -
NAPS 0.0613 0.0615 0.0606 0.0599 0.0598 0.0598 0.0591 2.47%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 -
Price 0.14 0.14 0.14 0.17 0.13 0.15 0.12 -
P/RPS 0.28 0.22 0.19 0.22 0.16 0.20 0.17 39.59%
P/EPS 1.50 1.57 1.60 1.93 1.34 1.35 1.20 16.08%
EY 66.82 63.55 62.63 51.76 74.47 73.97 83.03 -13.51%
DY 0.00 28.57 28.57 23.53 30.77 0.00 0.00 -
P/NAPS 0.08 0.08 0.08 0.09 0.07 0.08 0.07 9.33%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 29/09/03 26/06/03 28/03/03 30/12/02 26/09/02 26/06/02 28/03/02 -
Price 0.15 0.14 0.13 0.13 0.13 0.12 0.11 -
P/RPS 0.30 0.22 0.18 0.17 0.16 0.16 0.15 58.94%
P/EPS 1.60 1.57 1.48 1.48 1.34 1.08 1.10 28.46%
EY 62.36 63.55 67.45 67.69 74.47 92.47 90.57 -22.07%
DY 0.00 28.57 30.77 30.77 30.77 0.00 0.00 -
P/NAPS 0.08 0.08 0.07 0.07 0.07 0.07 0.06 21.20%

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