[JKGLAND] YoY 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- 67.11%
YoY- 2.92%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
Quarter Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 18,904 12,590 15,978 12,027 10,747 20,061 18,086 0.73%
PBT 12,989 3,555 4,471 3,027 2,903 2,419 3,812 22.65%
Tax -3,283 -1,062 -1,429 -913 -849 -695 -1,012 21.65%
NP 9,706 2,493 3,042 2,114 2,054 1,724 2,800 23.00%
-
NP to SH 9,513 2,393 3,042 2,114 2,054 1,724 2,800 22.59%
-
Tax Rate 25.28% 29.87% 31.96% 30.16% 29.25% 28.73% 26.55% -
Total Cost 9,198 10,097 12,936 9,913 8,693 18,337 15,286 -8.11%
-
Net Worth 167,428 75,727 135,031 148,510 139,459 135,945 131,273 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 - - - - 3,031 3,037 - -
Div Payout % - - - - 147.60% 176.21% - -
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 167,428 75,727 135,031 148,510 139,459 135,945 131,273 4.13%
NOSH 761,040 75,727 75,860 75,770 75,793 75,947 75,880 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 51.34% 19.80% 19.04% 17.58% 19.11% 8.59% 15.48% -
ROE 5.68% 3.16% 2.25% 1.42% 1.47% 1.27% 2.13% -
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 2.48 16.63 21.06 15.87 14.18 26.41 23.83 -31.40%
EPS 1.25 0.32 4.01 2.79 2.71 2.27 3.69 -16.50%
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 0.83 0.55 0.70 0.53 0.47 0.88 0.80 0.61%
EPS 0.42 0.11 0.13 0.09 0.09 0.08 0.12 23.20%
DPS 0.00 0.00 0.00 0.00 0.13 0.13 0.00 -
NAPS 0.0736 0.0333 0.0594 0.0653 0.0613 0.0598 0.0577 4.13%
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 16.51 1.02 0.95 1.32 0.99 0.49 0.50 79.06%
P/EPS 32.80 5.38 4.99 7.53 5.17 5.73 3.25 46.97%
EY 3.05 18.59 20.05 13.29 19.36 17.46 30.75 -31.95%
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 10.87 0.96 0.81 1.32 1.06 0.49 0.46 69.35%
P/EPS 21.60 5.06 4.24 7.53 5.54 5.73 2.98 39.09%
EY 4.63 19.75 23.59 13.29 18.07 17.46 33.55 -28.10%
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