[JKGLAND] YoY Annualized Quarter Result on 31-Oct-2012 [#3]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
21-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- 177.29%
YoY- 323.74%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 45,133 43,021 47,770 77,302 44,908 58,661 59,310 -4.44%
PBT 18,590 21,729 26,149 69,413 20,446 20,520 21,452 -2.35%
Tax -5,224 -5,465 -6,978 -6,622 -5,206 -5,412 -5,597 -1.14%
NP 13,366 16,264 19,170 62,790 15,240 15,108 15,854 -2.80%
-
NP to SH 12,814 15,637 18,301 62,013 14,634 14,484 15,218 -2.82%
-
Tax Rate 28.10% 25.15% 26.69% 9.54% 25.46% 26.37% 26.09% -
Total Cost 31,766 26,757 28,600 14,512 29,668 43,553 43,456 -5.08%
-
Net Worth 280,005 272,392 250,253 235,205 189,241 182,316 173,855 8.26%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 280,005 272,392 250,253 235,205 189,241 182,316 173,855 8.26%
NOSH 756,771 756,645 758,342 758,727 756,965 759,650 755,894 0.01%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 29.62% 37.80% 40.13% 81.23% 33.94% 25.75% 26.73% -
ROE 4.58% 5.74% 7.31% 26.37% 7.73% 7.94% 8.75% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 5.96 5.69 6.30 10.19 5.93 7.72 7.85 -4.48%
EPS 1.69 2.07 2.41 8.17 1.93 1.91 2.01 -2.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.36 0.33 0.31 0.25 0.24 0.23 8.24%
Adjusted Per Share Value based on latest NOSH - 758,133
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 2.00 1.90 2.11 3.42 1.99 2.59 2.62 -4.39%
EPS 0.57 0.69 0.81 2.74 0.65 0.64 0.67 -2.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1239 0.1205 0.1107 0.104 0.0837 0.0806 0.0769 8.27%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 0.225 0.335 0.26 0.19 0.18 0.19 0.16 -
P/RPS 3.77 5.89 4.13 1.86 3.03 2.46 2.04 10.77%
P/EPS 13.29 16.21 10.77 2.32 9.31 9.97 7.95 8.93%
EY 7.53 6.17 9.28 43.02 10.74 10.04 12.58 -8.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.93 0.79 0.61 0.72 0.79 0.70 -2.26%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 21/12/15 22/12/14 19/12/13 21/12/12 16/12/11 17/12/10 17/12/09 -
Price 0.215 0.28 0.25 0.20 0.19 0.17 0.15 -
P/RPS 3.61 4.92 3.97 1.96 3.20 2.20 1.91 11.18%
P/EPS 12.70 13.55 10.36 2.45 9.83 8.92 7.45 9.29%
EY 7.88 7.38 9.65 40.87 10.18 11.22 13.42 -8.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.78 0.76 0.65 0.76 0.71 0.65 -1.88%

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