[JKGLAND] QoQ TTM Result on 31-Oct-2012 [#3]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
21-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- 175.39%
YoY- 208.35%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
TTM Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 79,772 90,120 93,189 72,613 63,566 44,806 48,317 39.73%
PBT 61,842 62,086 62,347 57,021 25,348 20,814 20,294 110.33%
Tax -8,502 -8,417 -8,366 -6,446 -6,544 -5,451 -5,384 35.64%
NP 53,340 53,669 53,981 50,575 18,804 15,363 14,910 134.09%
-
NP to SH 52,263 52,629 52,973 49,875 18,111 14,792 14,339 137.02%
-
Tax Rate 13.75% 13.56% 13.42% 11.30% 25.82% 26.19% 26.53% -
Total Cost 26,432 36,451 39,208 22,038 44,762 29,443 33,407 -14.46%
-
Net Worth 257,509 251,166 243,275 235,021 204,107 196,277 198,781 18.85%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div 3,801 3,801 3,801 3,822 3,822 3,822 3,822 -0.36%
Div Payout % 7.27% 7.22% 7.18% 7.66% 21.11% 25.84% 26.66% -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 257,509 251,166 243,275 235,021 204,107 196,277 198,781 18.85%
NOSH 757,380 761,111 760,235 758,133 755,955 754,915 764,545 -0.62%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 66.87% 59.55% 57.93% 69.65% 29.58% 34.29% 30.86% -
ROE 20.30% 20.95% 21.77% 21.22% 8.87% 7.54% 7.21% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 10.53 11.84 12.26 9.58 8.41 5.94 6.32 40.58%
EPS 6.90 6.91 6.97 6.58 2.40 1.96 1.88 138.12%
DPS 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.00%
NAPS 0.34 0.33 0.32 0.31 0.27 0.26 0.26 19.60%
Adjusted Per Share Value based on latest NOSH - 758,133
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 3.53 3.99 4.12 3.21 2.81 1.98 2.14 39.64%
EPS 2.31 2.33 2.34 2.21 0.80 0.65 0.63 137.97%
DPS 0.17 0.17 0.17 0.17 0.17 0.17 0.17 0.00%
NAPS 0.1139 0.1111 0.1076 0.104 0.0903 0.0868 0.0879 18.87%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.255 0.22 0.205 0.19 0.19 0.20 0.19 -
P/RPS 2.42 1.86 1.67 1.98 2.26 3.37 3.01 -13.54%
P/EPS 3.70 3.18 2.94 2.89 7.93 10.21 10.13 -48.93%
EY 27.06 31.43 33.99 34.62 12.61 9.80 9.87 96.00%
DY 1.96 2.27 2.44 2.63 2.63 2.50 2.63 -17.81%
P/NAPS 0.75 0.67 0.64 0.61 0.70 0.77 0.73 1.81%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 17/09/13 21/06/13 27/03/13 21/12/12 26/09/12 27/06/12 29/03/12 -
Price 0.28 0.28 0.225 0.20 0.19 0.19 0.19 -
P/RPS 2.66 2.36 1.84 2.09 2.26 3.20 3.01 -7.91%
P/EPS 4.06 4.05 3.23 3.04 7.93 9.70 10.13 -45.67%
EY 24.64 24.70 30.97 32.89 12.61 10.31 9.87 84.12%
DY 1.79 1.79 2.22 2.50 2.63 2.63 2.63 -22.64%
P/NAPS 0.82 0.85 0.70 0.65 0.70 0.73 0.73 8.06%

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