[JKGLAND] QoQ TTM Result on 31-Oct-2007 [#3]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
27-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Oct-2007 [#3]
Profit Trend
QoQ- 12.24%
YoY- 95.49%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
TTM Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 65,065 56,942 56,744 58,749 55,736 49,422 50,383 18.60%
PBT 27,842 32,038 31,578 34,851 30,404 20,970 20,654 22.05%
Tax -7,209 -8,309 -8,332 -8,772 -7,904 -5,683 -5,597 18.39%
NP 20,633 23,729 23,246 26,079 22,500 15,287 15,057 23.39%
-
NP to SH 19,235 22,379 21,907 24,655 21,966 14,846 14,595 20.22%
-
Tax Rate 25.89% 25.93% 26.39% 25.17% 26.00% 27.10% 27.10% -
Total Cost 44,432 33,213 33,498 32,670 33,236 34,135 35,326 16.53%
-
Net Worth 166,807 167,369 166,508 165,874 167,428 75,904 75,776 69.30%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div 18,921 18,921 18,921 - - - - -
Div Payout % 98.37% 84.55% 86.37% - - - - -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 166,807 167,369 166,508 165,874 167,428 75,904 75,776 69.30%
NOSH 758,214 760,769 756,857 753,975 761,040 75,831 75,776 364.99%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 31.71% 41.67% 40.97% 44.39% 40.37% 30.93% 29.89% -
ROE 11.53% 13.37% 13.16% 14.86% 13.12% 19.56% 19.26% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 8.58 7.48 7.50 7.79 7.32 65.11 66.49 -74.49%
EPS 2.54 2.94 2.89 3.27 2.89 19.56 19.26 -74.12%
DPS 2.50 2.50 2.50 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.22 0.22 0.22 0.22 1.00 1.00 -63.59%
Adjusted Per Share Value based on latest NOSH - 753,975
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 2.88 2.52 2.51 2.60 2.47 2.19 2.23 18.61%
EPS 0.85 0.99 0.97 1.09 0.97 0.66 0.65 19.60%
DPS 0.84 0.84 0.84 0.00 0.00 0.00 0.00 -
NAPS 0.0738 0.074 0.0737 0.0734 0.0741 0.0336 0.0335 69.38%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 0.14 0.14 0.19 0.28 0.41 0.20 0.17 -
P/RPS 1.63 1.87 2.53 3.59 5.60 0.31 0.26 240.37%
P/EPS 5.52 4.76 6.56 8.56 14.20 1.02 0.88 240.50%
EY 18.12 21.01 15.23 11.68 7.04 97.79 113.30 -70.56%
DY 17.86 17.86 13.16 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.64 0.86 1.27 1.86 0.20 0.17 142.19%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 24/09/08 27/06/08 28/03/08 27/12/07 24/09/07 25/06/07 29/03/07 -
Price 0.12 0.13 0.16 0.22 0.27 0.29 0.17 -
P/RPS 1.40 1.74 2.13 2.82 3.69 0.45 0.26 207.52%
P/EPS 4.73 4.42 5.53 6.73 9.35 1.48 0.88 207.15%
EY 21.14 22.63 18.09 14.86 10.69 67.44 113.30 -67.38%
DY 20.83 19.23 15.63 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.59 0.73 1.00 1.23 0.29 0.17 118.90%

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