[JKGLAND] YoY Annualized Quarter Result on 31-Oct-2009 [#3]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
17-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- 38.2%
YoY- -19.75%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 77,302 44,908 58,661 59,310 75,006 59,096 47,941 8.28%
PBT 69,413 20,446 20,520 21,452 26,006 36,702 17,773 25.46%
Tax -6,622 -5,206 -5,412 -5,597 -6,498 -9,297 -5,064 4.56%
NP 62,790 15,240 15,108 15,854 19,508 27,405 12,709 30.47%
-
NP to SH 62,013 14,634 14,484 15,218 18,964 25,673 12,260 30.98%
-
Tax Rate 9.54% 25.46% 26.37% 26.09% 24.99% 25.33% 28.49% -
Total Cost 14,512 29,668 43,553 43,456 55,498 31,690 35,232 -13.73%
-
Net Worth 235,205 189,241 182,316 173,855 166,439 166,775 75,803 20.74%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 235,205 189,241 182,316 173,855 166,439 166,775 75,803 20.74%
NOSH 758,727 756,965 759,650 755,894 756,542 758,070 75,803 46.75%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 81.23% 33.94% 25.75% 26.73% 26.01% 46.37% 26.51% -
ROE 26.37% 7.73% 7.94% 8.75% 11.39% 15.39% 16.17% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 10.19 5.93 7.72 7.85 9.91 7.80 63.24 -26.21%
EPS 8.17 1.93 1.91 2.01 2.51 3.39 1.61 31.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.25 0.24 0.23 0.22 0.22 1.00 -17.71%
Adjusted Per Share Value based on latest NOSH - 757,564
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 3.40 1.97 2.58 2.61 3.30 2.60 2.11 8.26%
EPS 2.73 0.64 0.64 0.67 0.83 1.13 0.54 30.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1034 0.0832 0.0801 0.0764 0.0732 0.0733 0.0333 20.76%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.19 0.18 0.19 0.16 0.09 0.28 0.16 -
P/RPS 1.86 3.03 2.46 2.04 0.91 3.59 0.25 39.67%
P/EPS 2.32 9.31 9.97 7.95 3.59 8.27 0.99 15.23%
EY 43.02 10.74 10.04 12.58 27.85 12.10 101.08 -13.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.72 0.79 0.70 0.41 1.27 0.16 24.96%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 21/12/12 16/12/11 17/12/10 17/12/09 19/12/08 27/12/07 20/12/06 -
Price 0.20 0.19 0.17 0.15 0.11 0.22 0.17 -
P/RPS 1.96 3.20 2.20 1.91 1.11 2.82 0.27 39.10%
P/EPS 2.45 9.83 8.92 7.45 4.39 6.50 1.05 15.15%
EY 40.87 10.18 11.22 13.42 22.79 15.39 95.14 -13.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.76 0.71 0.65 0.50 1.00 0.17 25.02%

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