[JKGLAND] YoY Cumulative 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- 107.3%
YoY- -19.75%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
Cumulative Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 57,977 33,681 43,996 44,483 56,255 44,322 35,956 8.28%
PBT 52,060 15,335 15,390 16,089 19,505 27,527 13,330 25.46%
Tax -4,967 -3,905 -4,059 -4,198 -4,874 -6,973 -3,798 4.56%
NP 47,093 11,430 11,331 11,891 14,631 20,554 9,532 30.47%
-
NP to SH 46,510 10,976 10,863 11,414 14,223 19,255 9,195 30.98%
-
Tax Rate 9.54% 25.46% 26.37% 26.09% 24.99% 25.33% 28.49% -
Total Cost 10,884 22,251 32,665 32,592 41,624 23,768 26,424 -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 19.77% 5.80% 5.96% 6.57% 8.55% 11.55% 12.13% -
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 7.64 4.45 5.79 5.88 7.44 5.85 47.43 -26.21%
EPS 6.13 1.45 1.43 1.51 1.88 2.54 1.21 31.02%
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 2.55 1.48 1.93 1.96 2.47 1.95 1.58 8.29%
EPS 2.04 0.48 0.48 0.50 0.63 0.85 0.40 31.16%
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 2.49 4.05 3.28 2.72 1.21 4.79 0.34 39.31%
P/EPS 3.10 12.41 13.29 10.60 4.79 11.02 1.32 15.27%
EY 32.26 8.06 7.53 9.44 20.89 9.07 75.81 -13.26%
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 2.62 4.27 2.94 2.55 1.48 3.76 0.36 39.16%
P/EPS 3.26 13.10 11.89 9.93 5.85 8.66 1.40 15.11%
EY 30.65 7.63 8.41 10.07 17.09 11.55 71.35 -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