[JKGLAND] YoY Cumulative Quarter Result on 31-Jul-2004 [#2]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
29-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- 167.11%
YoY- -13.54%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
Cumulative Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 30,262 24,909 29,925 21,233 19,398 36,943 31,568 -0.70%
PBT 17,839 8,089 8,296 5,006 5,551 4,856 5,087 23.24%
Tax -4,558 -2,251 -2,642 -1,627 -1,643 -1,401 -1,412 21.55%
NP 13,281 5,838 5,654 3,379 3,908 3,455 3,675 23.86%
-
NP to SH 12,997 5,626 5,654 3,379 3,908 3,455 3,675 23.42%
-
Tax Rate 25.55% 27.83% 31.85% 32.50% 29.60% 28.85% 27.76% -
Total Cost 16,981 19,071 24,271 17,854 15,490 33,488 27,893 -7.93%
-
Net Worth 167,212 75,822 134,907 148,494 139,625 135,623 131,087 4.13%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div - - - - 3,035 3,030 - -
Div Payout % - - - - 77.67% 87.72% - -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 167,212 75,822 134,907 148,494 139,625 135,623 131,087 4.13%
NOSH 760,058 75,822 75,790 75,762 75,883 75,767 75,773 46.82%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin 43.89% 23.44% 18.89% 15.91% 20.15% 9.35% 11.64% -
ROE 7.77% 7.42% 4.19% 2.28% 2.80% 2.55% 2.80% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 3.98 32.85 39.48 28.03 25.56 48.76 41.66 -32.37%
EPS 1.71 0.74 7.46 4.46 5.15 4.56 4.85 -15.94%
DPS 0.00 0.00 0.00 0.00 4.00 4.00 0.00 -
NAPS 0.22 1.00 1.78 1.96 1.84 1.79 1.73 -29.07%
Adjusted Per Share Value based on latest NOSH - 75,770
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 1.33 1.09 1.32 0.93 0.85 1.62 1.39 -0.73%
EPS 0.57 0.25 0.25 0.15 0.17 0.15 0.16 23.57%
DPS 0.00 0.00 0.00 0.00 0.13 0.13 0.00 -
NAPS 0.0735 0.0333 0.0593 0.0653 0.0614 0.0596 0.0576 4.14%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 -
Price 0.41 0.17 0.20 0.21 0.14 0.13 0.12 -
P/RPS 10.30 0.52 0.51 0.75 0.55 0.27 0.29 81.25%
P/EPS 23.98 2.29 2.68 4.71 2.72 2.85 2.47 46.03%
EY 4.17 43.65 37.30 21.24 36.79 35.08 40.42 -31.50%
DY 0.00 0.00 0.00 0.00 28.57 30.77 0.00 -
P/NAPS 1.86 0.17 0.11 0.11 0.08 0.07 0.07 72.70%
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 24/09/07 27/09/06 29/09/05 29/09/04 29/09/03 26/09/02 27/09/01 -
Price 0.27 0.16 0.17 0.21 0.15 0.13 0.11 -
P/RPS 6.78 0.49 0.43 0.75 0.59 0.27 0.26 72.16%
P/EPS 15.79 2.16 2.28 4.71 2.91 2.85 2.27 38.14%
EY 6.33 46.38 43.88 21.24 34.33 35.08 44.09 -27.62%
DY 0.00 0.00 0.00 0.00 26.67 30.77 0.00 -
P/NAPS 1.23 0.16 0.10 0.11 0.08 0.07 0.06 65.39%

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