[JKGLAND] QoQ TTM Result on 31-Oct-2008 [#3]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
19-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Oct-2008 [#3]
Profit Trend
QoQ- -12.27%
YoY- -31.56%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
TTM Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 61,799 77,688 74,448 68,677 65,065 56,942 56,744 5.85%
PBT 17,268 22,699 23,621 23,556 27,842 32,038 31,578 -33.15%
Tax -5,247 -6,491 -6,636 -6,233 -7,209 -8,309 -8,332 -26.55%
NP 12,021 16,208 16,985 17,323 20,633 23,729 23,246 -35.59%
-
NP to SH 11,653 15,677 16,472 16,875 19,235 22,379 21,907 -34.37%
-
Tax Rate 30.39% 28.60% 28.09% 26.46% 25.89% 25.93% 26.39% -
Total Cost 49,778 61,480 57,463 51,354 44,432 33,213 33,498 30.25%
-
Net Worth 173,983 173,102 173,167 168,149 166,807 167,369 166,508 2.97%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div 11,293 11,293 11,293 18,921 18,921 18,921 18,921 -29.13%
Div Payout % 96.92% 72.04% 68.56% 112.13% 98.37% 84.55% 86.37% -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 173,983 173,102 173,167 168,149 166,807 167,369 166,508 2.97%
NOSH 756,451 752,619 752,903 764,313 758,214 760,769 756,857 -0.03%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 19.45% 20.86% 22.81% 25.22% 31.71% 41.67% 40.97% -
ROE 6.70% 9.06% 9.51% 10.04% 11.53% 13.37% 13.16% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 8.17 10.32 9.89 8.99 8.58 7.48 7.50 5.87%
EPS 1.54 2.08 2.19 2.21 2.54 2.94 2.89 -34.29%
DPS 1.50 1.50 1.50 2.50 2.50 2.50 2.50 -28.88%
NAPS 0.23 0.23 0.23 0.22 0.22 0.22 0.22 3.01%
Adjusted Per Share Value based on latest NOSH - 764,313
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 2.72 3.41 3.27 3.02 2.86 2.50 2.49 6.07%
EPS 0.51 0.69 0.72 0.74 0.85 0.98 0.96 -34.43%
DPS 0.50 0.50 0.50 0.83 0.83 0.83 0.83 -28.69%
NAPS 0.0765 0.0761 0.0761 0.0739 0.0733 0.0736 0.0732 2.98%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 0.17 0.14 0.11 0.09 0.14 0.14 0.19 -
P/RPS 2.08 1.36 1.11 1.00 1.63 1.87 2.53 -12.25%
P/EPS 11.04 6.72 5.03 4.08 5.52 4.76 6.56 41.52%
EY 9.06 14.88 19.89 24.53 18.12 21.01 15.23 -29.28%
DY 8.82 10.71 13.64 27.78 17.86 17.86 13.16 -23.43%
P/NAPS 0.74 0.61 0.48 0.41 0.64 0.64 0.86 -9.54%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 25/09/09 26/06/09 30/03/09 19/12/08 24/09/08 27/06/08 28/03/08 -
Price 0.15 0.16 0.12 0.11 0.12 0.13 0.16 -
P/RPS 1.84 1.55 1.21 1.22 1.40 1.74 2.13 -9.30%
P/EPS 9.74 7.68 5.48 4.98 4.73 4.42 5.53 45.89%
EY 10.27 13.02 18.23 20.07 21.14 22.63 18.09 -31.46%
DY 10.00 9.38 12.50 22.73 20.83 19.23 15.63 -25.77%
P/NAPS 0.65 0.70 0.52 0.50 0.55 0.59 0.73 -7.45%

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