[JKGLAND] YoY Cumulative Quarter Result on 31-Jan-2003 [#4]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
29-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jan-2003 [#4]
Profit Trend
QoQ- 33.19%
YoY- -12.33%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
Cumulative Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 58,996 53,635 46,159 56,033 54,719 41,261 34,529 9.32%
PBT 17,181 16,161 13,538 9,015 10,523 6,686 7,454 14.91%
Tax -4,852 -5,100 -3,965 -2,377 -2,951 -1,859 -1,722 18.82%
NP 12,329 11,061 9,573 6,638 7,572 4,827 5,732 13.60%
-
NP to SH 11,549 11,061 9,573 6,638 7,572 4,827 5,732 12.37%
-
Tax Rate 28.24% 31.56% 29.29% 26.37% 28.04% 27.80% 23.10% -
Total Cost 46,667 42,574 36,586 49,395 47,147 36,434 28,797 8.37%
-
Net Worth 140,250 156,173 144,844 137,973 134,158 127,305 122,871 2.22%
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div 11,371 - - 3,032 - - - -
Div Payout % 98.46% - - 45.68% - - - -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 140,250 156,173 144,844 137,973 134,158 127,305 122,871 2.22%
NOSH 75,810 75,812 75,834 75,809 75,795 75,777 75,846 -0.00%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 20.90% 20.62% 20.74% 11.85% 13.84% 11.70% 16.60% -
ROE 8.23% 7.08% 6.61% 4.81% 5.64% 3.79% 4.67% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 77.82 70.75 60.87 73.91 72.19 54.45 45.52 9.34%
EPS 15.23 14.59 12.62 8.75 9.99 6.37 7.56 12.36%
DPS 15.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.85 2.06 1.91 1.82 1.77 1.68 1.62 2.23%
Adjusted Per Share Value based on latest NOSH - 75,700
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 2.59 2.36 2.03 2.46 2.41 1.81 1.52 9.28%
EPS 0.51 0.49 0.42 0.29 0.33 0.21 0.25 12.60%
DPS 0.50 0.00 0.00 0.13 0.00 0.00 0.00 -
NAPS 0.0617 0.0686 0.0637 0.0606 0.059 0.056 0.054 2.24%
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 31/01/00 -
Price 0.17 0.20 0.21 0.14 0.12 0.12 0.20 -
P/RPS 0.22 0.28 0.35 0.19 0.17 0.22 0.44 -10.90%
P/EPS 1.12 1.37 1.66 1.60 1.20 1.88 2.65 -13.35%
EY 89.61 72.95 60.11 62.54 83.25 53.08 37.79 15.46%
DY 88.24 0.00 0.00 28.57 0.00 0.00 0.00 -
P/NAPS 0.09 0.10 0.11 0.08 0.07 0.07 0.12 -4.67%
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 30/03/06 29/03/05 12/03/04 28/03/03 28/03/02 30/03/01 31/03/00 -
Price 0.19 0.22 0.26 0.13 0.11 0.11 0.21 -
P/RPS 0.24 0.31 0.43 0.18 0.15 0.20 0.46 -10.26%
P/EPS 1.25 1.51 2.06 1.48 1.10 1.73 2.78 -12.46%
EY 80.18 66.32 48.55 67.36 90.82 57.91 35.99 14.26%
DY 78.95 0.00 0.00 30.77 0.00 0.00 0.00 -
P/NAPS 0.10 0.11 0.14 0.07 0.06 0.07 0.13 -4.27%

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