[JKGLAND] YoY TTM Result on 30-Apr-2003 [#1]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
26-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
30-Apr-2003 [#1]
Profit Trend
QoQ- 1.84%
YoY- -19.8%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
TTM Result
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Revenue 57,368 58,376 46,714 47,803 58,119 43,689 40,941 5.78%
PBT 17,890 18,007 12,869 9,228 11,685 6,937 7,694 15.09%
Tax -5,392 -5,599 -3,886 -2,468 -3,256 -1,865 -1,898 18.99%
NP 12,498 12,408 8,983 6,760 8,429 5,072 5,796 13.65%
-
NP to SH 12,136 12,408 8,983 6,760 8,429 5,072 5,796 13.10%
-
Tax Rate 30.14% 31.09% 30.20% 26.74% 27.86% 26.88% 24.67% -
Total Cost 44,870 45,968 37,731 41,043 49,690 38,617 35,145 4.15%
-
Net Worth 144,194 159,453 146,194 139,809 135,977 128,586 123,243 2.65%
Dividend
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Div 11,367 - - 3,037 - - 1,516 39.88%
Div Payout % 93.66% - - 44.94% - - 26.17% -
Equity
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Net Worth 144,194 159,453 146,194 139,809 135,977 128,586 123,243 2.65%
NOSH 75,892 75,930 75,748 75,983 75,964 76,086 75,609 0.06%
Ratio Analysis
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
NP Margin 21.79% 21.26% 19.23% 14.14% 14.50% 11.61% 14.16% -
ROE 8.42% 7.78% 6.14% 4.84% 6.20% 3.94% 4.70% -
Per Share
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 75.59 76.88 61.67 62.91 76.51 57.42 54.15 5.71%
EPS 15.99 16.34 11.86 8.90 11.10 6.67 7.67 13.01%
DPS 15.00 0.00 0.00 4.00 0.00 0.00 2.00 39.88%
NAPS 1.90 2.10 1.93 1.84 1.79 1.69 1.63 2.58%
Adjusted Per Share Value based on latest NOSH - 75,983
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 2.54 2.58 2.07 2.11 2.57 1.93 1.81 5.80%
EPS 0.54 0.55 0.40 0.30 0.37 0.22 0.26 12.94%
DPS 0.50 0.00 0.00 0.13 0.00 0.00 0.07 38.75%
NAPS 0.0638 0.0705 0.0647 0.0618 0.0601 0.0569 0.0545 2.65%
Price Multiplier on Financial Quarter End Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 28/04/00 -
Price 0.17 0.22 0.26 0.14 0.15 0.10 0.20 -
P/RPS 0.22 0.29 0.42 0.22 0.20 0.17 0.37 -8.29%
P/EPS 1.06 1.35 2.19 1.57 1.35 1.50 2.61 -13.93%
EY 94.07 74.28 45.61 63.55 73.97 66.66 38.33 16.13%
DY 88.24 0.00 0.00 28.57 0.00 0.00 10.00 43.72%
P/NAPS 0.09 0.10 0.13 0.08 0.08 0.06 0.12 -4.67%
Price Multiplier on Announcement Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 30/06/06 30/06/05 23/07/04 26/06/03 26/06/02 28/06/01 29/06/00 -
Price 0.19 0.27 0.21 0.14 0.12 0.10 0.15 -
P/RPS 0.25 0.35 0.34 0.22 0.16 0.17 0.28 -1.87%
P/EPS 1.19 1.65 1.77 1.57 1.08 1.50 1.96 -7.97%
EY 84.16 60.52 56.47 63.55 92.47 66.66 51.10 8.66%
DY 78.95 0.00 0.00 28.57 0.00 0.00 13.33 34.49%
P/NAPS 0.10 0.13 0.11 0.08 0.07 0.06 0.09 1.77%

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