[JKGLAND] YoY Annualized Quarter Result on 31-Jul-2013 [#2]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
17-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jul-2013 [#2]
Profit Trend
QoQ- 27.41%
YoY- -6.34%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 78,860 58,446 45,060 58,128 84,960 54,462 49,550 8.04%
PBT 30,790 26,386 22,698 29,964 30,970 20,866 13,222 15.11%
Tax -8,232 -7,114 -5,792 -8,022 -7,748 -5,432 -3,724 14.12%
NP 22,558 19,272 16,906 21,942 23,222 15,434 9,498 15.49%
-
NP to SH 21,720 18,466 16,194 20,946 22,364 14,820 9,064 15.66%
-
Tax Rate 26.74% 26.96% 25.52% 26.77% 25.02% 26.03% 28.17% -
Total Cost 56,302 39,174 28,154 36,186 61,738 39,028 40,052 5.83%
-
Net Worth 303,776 280,017 272,422 258,030 205,383 196,591 181,279 8.97%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 303,776 280,017 272,422 258,030 205,383 196,591 181,279 8.97%
NOSH 759,440 756,803 756,728 758,913 760,680 756,122 755,333 0.09%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 28.61% 32.97% 37.52% 37.75% 27.33% 28.34% 19.17% -
ROE 7.15% 6.59% 5.94% 8.12% 10.89% 7.54% 5.00% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 10.38 7.72 5.95 7.66 11.17 7.20 6.56 7.94%
EPS 2.86 2.44 2.14 2.76 2.94 1.96 1.20 15.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.37 0.36 0.34 0.27 0.26 0.24 8.87%
Adjusted Per Share Value based on latest NOSH - 757,380
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 3.49 2.59 1.99 2.57 3.76 2.41 2.19 8.06%
EPS 0.96 0.82 0.72 0.93 0.99 0.66 0.40 15.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1344 0.1239 0.1205 0.1141 0.0908 0.087 0.0802 8.97%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 0.215 0.285 0.42 0.255 0.19 0.19 0.17 -
P/RPS 2.07 3.69 7.05 3.33 1.70 2.64 2.59 -3.66%
P/EPS 7.52 11.68 19.63 9.24 6.46 9.69 14.17 -10.01%
EY 13.30 8.56 5.10 10.82 15.47 10.32 7.06 11.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.77 1.17 0.75 0.70 0.73 0.71 -4.45%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 21/09/16 30/09/15 22/09/14 17/09/13 26/09/12 29/09/11 27/09/10 -
Price 0.205 0.22 0.385 0.28 0.19 0.16 0.16 -
P/RPS 1.97 2.85 6.47 3.66 1.70 2.22 2.44 -3.50%
P/EPS 7.17 9.02 17.99 10.14 6.46 8.16 13.33 -9.81%
EY 13.95 11.09 5.56 9.86 15.47 12.25 7.50 10.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.59 1.07 0.82 0.70 0.62 0.67 -4.44%

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