[JKGLAND] YoY Annualized Quarter Result on 31-Jul-2009 [#2]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
25-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jul-2009 [#2]
Profit Trend
QoQ- -12.91%
YoY- -46.67%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 84,960 54,462 49,550 51,870 77,166 60,524 49,818 9.29%
PBT 30,970 20,866 13,222 15,500 28,206 35,678 16,178 11.41%
Tax -7,748 -5,432 -3,724 -4,092 -6,870 -9,116 -4,502 9.46%
NP 23,222 15,434 9,498 11,408 21,336 26,562 11,676 12.13%
-
NP to SH 22,364 14,820 9,064 11,012 20,650 25,994 11,252 12.11%
-
Tax Rate 25.02% 26.03% 28.17% 26.40% 24.36% 25.55% 27.83% -
Total Cost 61,738 39,028 40,052 40,462 55,830 33,962 38,142 8.34%
-
Net Worth 205,383 196,591 181,279 173,476 167,022 167,212 75,822 18.04%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 205,383 196,591 181,279 173,476 167,022 167,212 75,822 18.04%
NOSH 760,680 756,122 755,333 754,246 759,191 760,058 75,822 46.80%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 27.33% 28.34% 19.17% 21.99% 27.65% 43.89% 23.44% -
ROE 10.89% 7.54% 5.00% 6.35% 12.36% 15.55% 14.84% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 11.17 7.20 6.56 6.88 10.16 7.96 65.70 -25.54%
EPS 2.94 1.96 1.20 1.46 2.72 3.42 1.48 12.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.26 0.24 0.23 0.22 0.22 1.00 -19.58%
Adjusted Per Share Value based on latest NOSH - 756,451
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 3.73 2.39 2.18 2.28 3.39 2.66 2.19 9.27%
EPS 0.98 0.65 0.40 0.48 0.91 1.14 0.49 12.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0903 0.0864 0.0797 0.0763 0.0734 0.0735 0.0333 18.07%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 0.19 0.19 0.17 0.17 0.14 0.41 0.17 -
P/RPS 1.70 2.64 2.59 2.47 1.38 5.15 0.26 36.70%
P/EPS 6.46 9.69 14.17 11.64 5.15 11.99 1.15 33.29%
EY 15.47 10.32 7.06 8.59 19.43 8.34 87.29 -25.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.73 0.71 0.74 0.64 1.86 0.17 26.57%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 26/09/12 29/09/11 27/09/10 25/09/09 24/09/08 24/09/07 27/09/06 -
Price 0.19 0.16 0.16 0.15 0.12 0.27 0.16 -
P/RPS 1.70 2.22 2.44 2.18 1.18 3.39 0.24 38.54%
P/EPS 6.46 8.16 13.33 10.27 4.41 7.89 1.08 34.69%
EY 15.47 12.25 7.50 9.73 22.67 12.67 92.75 -25.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.62 0.67 0.65 0.55 1.23 0.16 27.85%

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