[JKGLAND] QoQ TTM Result on 31-Oct-2019 [#3]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
16-Dec-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2020
Quarter
31-Oct-2019 [#3]
Profit Trend
QoQ- 24.91%
YoY- 171.53%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
TTM Result
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Revenue 167,521 175,879 190,177 142,132 136,274 94,871 76,600 68.56%
PBT 26,271 26,003 25,305 13,656 10,810 2,606 2,754 350.40%
Tax -8,616 -8,335 -8,236 -2,057 -1,539 -329 -708 429.87%
NP 17,655 17,668 17,069 11,599 9,271 2,277 2,046 321.25%
-
NP to SH 17,657 17,674 17,085 11,635 9,315 2,323 2,082 316.41%
-
Tax Rate 32.80% 32.05% 32.55% 15.06% 14.24% 12.62% 25.71% -
Total Cost 149,866 158,211 173,108 130,533 127,003 92,594 74,554 59.34%
-
Net Worth 477,735 477,735 477,735 477,735 477,735 454,986 454,986 3.30%
Dividend
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Div - - - 2,274 2,274 2,274 2,274 -
Div Payout % - - - 19.55% 24.42% 97.93% 109.27% -
Equity
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Net Worth 477,735 477,735 477,735 477,735 477,735 454,986 454,986 3.30%
NOSH 2,274,930 2,274,930 2,274,930 2,274,930 2,274,930 2,274,930 2,274,930 0.00%
Ratio Analysis
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
NP Margin 10.54% 10.05% 8.98% 8.16% 6.80% 2.40% 2.67% -
ROE 3.70% 3.70% 3.58% 2.44% 1.95% 0.51% 0.46% -
Per Share
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 7.36 7.73 8.36 6.25 5.99 4.17 3.37 68.41%
EPS 0.78 0.78 0.75 0.51 0.41 0.10 0.09 322.48%
DPS 0.00 0.00 0.00 0.10 0.10 0.10 0.10 -
NAPS 0.21 0.21 0.21 0.21 0.21 0.20 0.20 3.30%
Adjusted Per Share Value based on latest NOSH - 2,274,930
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 7.41 7.78 8.41 6.29 6.03 4.20 3.39 68.50%
EPS 0.78 0.78 0.76 0.51 0.41 0.10 0.09 322.48%
DPS 0.00 0.00 0.00 0.10 0.10 0.10 0.10 -
NAPS 0.2113 0.2113 0.2113 0.2113 0.2113 0.2013 0.2013 3.28%
Price Multiplier on Financial Quarter End Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 -
Price 0.075 0.075 0.075 0.075 0.08 0.085 0.08 -
P/RPS 1.02 0.97 0.90 1.20 1.34 2.04 2.38 -43.18%
P/EPS 9.66 9.65 9.99 14.66 19.54 83.24 87.41 -77.00%
EY 10.35 10.36 10.01 6.82 5.12 1.20 1.14 335.78%
DY 0.00 0.00 0.00 1.33 1.25 1.18 1.25 -
P/NAPS 0.36 0.36 0.36 0.36 0.38 0.43 0.40 -6.78%
Price Multiplier on Announcement Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 23/09/20 24/06/20 10/04/20 16/12/19 24/09/19 27/06/19 28/03/19 -
Price 0.085 0.075 0.065 0.08 0.07 0.075 0.075 -
P/RPS 1.15 0.97 0.78 1.28 1.17 1.80 2.23 -35.71%
P/EPS 10.95 9.65 8.65 15.64 17.10 73.45 81.95 -73.89%
EY 9.13 10.36 11.55 6.39 5.85 1.36 1.22 283.06%
DY 0.00 0.00 0.00 1.25 1.43 1.33 1.33 -
P/NAPS 0.40 0.36 0.31 0.38 0.33 0.38 0.38 3.48%

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