[JKGLAND] YoY Annualized Quarter Result on 31-Jan-2012 [#4]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
29-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jan-2012 [#4]
Profit Trend
QoQ- -2.02%
YoY- -10.74%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 52,553 58,850 93,049 48,316 53,614 58,945 74,448 -5.63%
PBT 24,661 30,634 62,347 20,296 20,321 19,248 23,620 0.72%
Tax -5,503 -8,168 -8,366 -5,385 -3,632 -4,995 -6,636 -3.07%
NP 19,158 22,466 53,981 14,911 16,689 14,253 16,984 2.02%
-
NP to SH 18,525 21,456 52,972 14,339 16,065 13,661 16,471 1.97%
-
Tax Rate 22.31% 26.66% 13.42% 26.53% 17.87% 25.95% 28.09% -
Total Cost 33,395 36,384 39,068 33,405 36,925 44,692 57,464 -8.64%
-
Net Worth 273,319 257,775 242,508 197,256 189,445 174,244 174,683 7.74%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div 1,518 3,790 3,789 3,793 11,366 7,575 11,392 -28.52%
Div Payout % 8.20% 17.67% 7.15% 26.46% 70.75% 55.46% 69.17% -
Equity
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 273,319 257,775 242,508 197,256 189,445 174,244 174,683 7.74%
NOSH 759,221 758,162 757,839 758,677 757,783 757,584 759,495 -0.00%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 36.45% 38.18% 58.01% 30.86% 31.13% 24.18% 22.81% -
ROE 6.78% 8.32% 21.84% 7.27% 8.48% 7.84% 9.43% -
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 6.92 7.76 12.28 6.37 7.08 7.78 9.80 -5.63%
EPS 2.44 2.83 6.99 1.89 2.12 1.80 2.17 1.97%
DPS 0.20 0.50 0.50 0.50 1.50 1.00 1.50 -28.51%
NAPS 0.36 0.34 0.32 0.26 0.25 0.23 0.23 7.74%
Adjusted Per Share Value based on latest NOSH - 764,545
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 2.32 2.60 4.12 2.14 2.37 2.61 3.29 -5.65%
EPS 0.82 0.95 2.34 0.63 0.71 0.60 0.73 1.95%
DPS 0.07 0.17 0.17 0.17 0.50 0.34 0.50 -27.93%
NAPS 0.1209 0.114 0.1073 0.0873 0.0838 0.0771 0.0773 7.73%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 0.295 0.285 0.205 0.19 0.19 0.16 0.11 -
P/RPS 4.26 3.67 1.67 2.98 2.69 2.06 1.12 24.92%
P/EPS 12.09 10.07 2.93 10.05 8.96 8.87 5.07 15.57%
EY 8.27 9.93 34.10 9.95 11.16 11.27 19.72 -13.47%
DY 0.68 1.75 2.44 2.63 7.89 6.25 13.64 -39.31%
P/NAPS 0.82 0.84 0.64 0.73 0.76 0.70 0.48 9.33%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/03/15 25/03/14 27/03/13 29/03/12 25/03/11 26/03/10 30/03/09 -
Price 0.295 0.325 0.225 0.19 0.19 0.17 0.12 -
P/RPS 4.26 4.19 1.83 2.98 2.69 2.18 1.22 23.15%
P/EPS 12.09 11.48 3.22 10.05 8.96 9.43 5.53 13.91%
EY 8.27 8.71 31.07 9.95 11.16 10.61 18.07 -12.20%
DY 0.68 1.54 2.22 2.63 7.89 5.88 12.50 -38.43%
P/NAPS 0.82 0.96 0.70 0.73 0.76 0.74 0.52 7.88%

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