[JKGLAND] YoY Annualized Quarter Result on 31-Jan-2004 [#4]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
12-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jan-2004 [#4]
Profit Trend
QoQ- 5.76%
YoY- 44.22%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 49,812 58,996 53,635 46,159 56,033 54,719 41,261 3.18%
PBT 20,654 17,181 16,161 13,538 9,015 10,523 6,686 20.67%
Tax -5,597 -4,852 -5,100 -3,965 -2,377 -2,951 -1,859 20.15%
NP 15,057 12,329 11,061 9,573 6,638 7,572 4,827 20.86%
-
NP to SH 14,415 11,549 11,061 9,573 6,638 7,572 4,827 19.99%
-
Tax Rate 27.10% 28.24% 31.56% 29.29% 26.37% 28.04% 27.80% -
Total Cost 34,755 46,667 42,574 36,586 49,395 47,147 36,434 -0.78%
-
Net Worth 14,408 140,250 156,173 144,844 137,973 134,158 127,305 -30.43%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div - 11,371 - - 3,032 - - -
Div Payout % - 98.46% - - 45.68% - - -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 14,408 140,250 156,173 144,844 137,973 134,158 127,305 -30.43%
NOSH 75,833 75,810 75,812 75,834 75,809 75,795 75,777 0.01%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 30.23% 20.90% 20.62% 20.74% 11.85% 13.84% 11.70% -
ROE 100.05% 8.23% 7.08% 6.61% 4.81% 5.64% 3.79% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 65.69 77.82 70.75 60.87 73.91 72.19 54.45 3.17%
EPS 1.90 15.23 14.59 12.62 8.75 9.99 6.37 -18.25%
DPS 0.00 15.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.19 1.85 2.06 1.91 1.82 1.77 1.68 -30.44%
Adjusted Per Share Value based on latest NOSH - 75,789
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 2.20 2.61 2.37 2.04 2.48 2.42 1.83 3.11%
EPS 0.64 0.51 0.49 0.42 0.29 0.33 0.21 20.39%
DPS 0.00 0.50 0.00 0.00 0.13 0.00 0.00 -
NAPS 0.0064 0.062 0.0691 0.0641 0.061 0.0593 0.0563 -30.38%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 -
Price 0.17 0.17 0.20 0.21 0.14 0.12 0.12 -
P/RPS 0.26 0.22 0.28 0.35 0.19 0.17 0.22 2.82%
P/EPS 0.89 1.12 1.37 1.66 1.60 1.20 1.88 -11.71%
EY 111.82 89.61 72.95 60.11 62.54 83.25 53.08 13.21%
DY 0.00 88.24 0.00 0.00 28.57 0.00 0.00 -
P/NAPS 0.89 0.09 0.10 0.11 0.08 0.07 0.07 52.74%
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 29/03/07 30/03/06 29/03/05 12/03/04 28/03/03 28/03/02 30/03/01 -
Price 0.17 0.19 0.22 0.26 0.13 0.11 0.11 -
P/RPS 0.26 0.24 0.31 0.43 0.18 0.15 0.20 4.46%
P/EPS 0.89 1.25 1.51 2.06 1.48 1.10 1.73 -10.48%
EY 111.82 80.18 66.32 48.55 67.36 90.82 57.91 11.58%
DY 0.00 78.95 0.00 0.00 30.77 0.00 0.00 -
P/NAPS 0.89 0.10 0.11 0.14 0.07 0.06 0.07 52.74%

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