[JKGLAND] YoY Cumulative 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- 315.94%
YoY- 323.74%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
Cumulative Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 33,850 32,266 35,828 57,977 33,681 43,996 44,483 -4.44%
PBT 13,943 16,297 19,612 52,060 15,335 15,390 16,089 -2.35%
Tax -3,918 -4,099 -5,234 -4,967 -3,905 -4,059 -4,198 -1.14%
NP 10,025 12,198 14,378 47,093 11,430 11,331 11,891 -2.80%
-
NP to SH 9,611 11,728 13,726 46,510 10,976 10,863 11,414 -2.82%
-
Tax Rate 28.10% 25.15% 26.69% 9.54% 25.46% 26.37% 26.09% -
Total Cost 23,825 20,068 21,450 10,884 22,251 32,665 32,592 -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 3.43% 4.31% 5.48% 19.77% 5.80% 5.96% 6.57% -
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 4.47 4.26 4.72 7.64 4.45 5.79 5.88 -4.46%
EPS 1.27 1.55 1.81 6.13 1.45 1.43 1.51 -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 1.50 1.43 1.58 2.56 1.49 1.95 1.97 -4.43%
EPS 0.43 0.52 0.61 2.06 0.49 0.48 0.50 -2.48%
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 5.03 7.86 5.50 2.49 4.05 3.28 2.72 10.78%
P/EPS 17.72 21.61 14.36 3.10 12.41 13.29 10.60 8.93%
EY 5.64 4.63 6.96 32.26 8.06 7.53 9.44 -8.22%
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 4.81 6.57 5.29 2.62 4.27 2.94 2.55 11.15%
P/EPS 16.93 18.06 13.81 3.26 13.10 11.89 9.93 9.29%
EY 5.91 5.54 7.24 30.65 7.63 8.41 10.07 -8.49%
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