[JKGLAND] YoY Annualized Quarter Result on 31-Oct-2003 [#3]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
19-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- 15.81%
YoY- 36.22%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 47,941 58,589 49,334 47,992 63,770 58,793 48,256 -0.10%
PBT 17,773 16,156 12,109 12,884 9,284 11,038 8,028 14.15%
Tax -5,064 -5,358 -3,857 -3,832 -2,638 -3,172 -1,918 17.55%
NP 12,709 10,797 8,252 9,052 6,645 7,866 6,109 12.97%
-
NP to SH 12,260 10,797 8,252 9,052 6,645 7,866 6,109 12.30%
-
Tax Rate 28.49% 33.16% 31.85% 29.74% 28.41% 28.74% 23.89% -
Total Cost 35,232 47,792 41,082 38,940 57,125 50,926 42,146 -2.94%
-
Net Worth 75,803 137,241 151,691 142,606 136,547 132,712 127,302 -8.27%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div - - - 4,045 4,045 - - -
Div Payout % - - - 44.69% 60.88% - - -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 75,803 137,241 151,691 142,606 136,547 132,712 127,302 -8.27%
NOSH 75,803 75,823 75,845 75,854 75,859 75,835 75,775 0.00%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 26.51% 18.43% 16.73% 18.86% 10.42% 13.38% 12.66% -
ROE 16.17% 7.87% 5.44% 6.35% 4.87% 5.93% 4.80% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 63.24 77.27 65.05 63.27 84.06 77.53 63.68 -0.11%
EPS 1.61 14.24 10.88 11.93 8.76 10.37 8.05 -23.51%
DPS 0.00 0.00 0.00 5.33 5.33 0.00 0.00 -
NAPS 1.00 1.81 2.00 1.88 1.80 1.75 1.68 -8.27%
Adjusted Per Share Value based on latest NOSH - 75,789
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 2.11 2.58 2.17 2.11 2.80 2.58 2.12 -0.07%
EPS 0.54 0.47 0.36 0.40 0.29 0.35 0.27 12.24%
DPS 0.00 0.00 0.00 0.18 0.18 0.00 0.00 -
NAPS 0.0333 0.0603 0.0667 0.0627 0.06 0.0583 0.056 -8.29%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 0.16 0.17 0.20 0.17 0.17 0.12 0.16 -
P/RPS 0.25 0.22 0.31 0.27 0.20 0.15 0.25 0.00%
P/EPS 0.99 1.19 1.84 1.42 1.94 1.16 1.98 -10.90%
EY 101.08 83.76 54.40 70.20 51.53 86.44 50.39 12.29%
DY 0.00 0.00 0.00 31.37 31.37 0.00 0.00 -
P/NAPS 0.16 0.09 0.10 0.09 0.09 0.07 0.10 8.14%
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 20/12/06 21/12/05 24/12/04 19/12/03 30/12/02 28/12/01 22/12/00 -
Price 0.17 0.17 0.22 0.16 0.13 0.10 0.12 -
P/RPS 0.27 0.22 0.34 0.25 0.15 0.13 0.19 6.02%
P/EPS 1.05 1.19 2.02 1.34 1.48 0.96 1.49 -5.66%
EY 95.14 83.76 49.45 74.58 67.38 103.73 67.19 5.96%
DY 0.00 0.00 0.00 33.33 41.03 0.00 0.00 -
P/NAPS 0.17 0.09 0.11 0.09 0.07 0.06 0.07 15.92%

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