[JKGLAND] YoY TTM Result on 30-Apr-2010 [#1]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
17-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
30-Apr-2010 [#1]
Profit Trend
QoQ- -2.2%
YoY- -14.77%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
TTM Result
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 90,120 44,806 55,205 60,816 77,688 56,942 49,422 10.52%
PBT 62,086 20,814 21,860 18,963 22,699 32,038 20,970 19.81%
Tax -8,417 -5,451 -4,002 -4,994 -6,491 -8,309 -5,683 6.75%
NP 53,669 15,363 17,858 13,969 16,208 23,729 15,287 23.25%
-
NP to SH 52,629 14,792 17,203 13,362 15,677 22,379 14,846 23.45%
-
Tax Rate 13.56% 26.19% 18.31% 26.34% 28.60% 25.93% 27.10% -
Total Cost 36,451 29,443 37,347 46,847 61,480 33,213 34,135 1.09%
-
Net Worth 251,166 196,277 188,726 180,694 173,102 167,369 75,904 22.04%
Dividend
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Div 3,801 3,822 11,304 7,666 11,293 18,921 - -
Div Payout % 7.22% 25.84% 65.71% 57.38% 72.04% 84.55% - -
Equity
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Net Worth 251,166 196,277 188,726 180,694 173,102 167,369 75,904 22.04%
NOSH 761,111 754,915 754,905 752,894 752,619 760,769 75,831 46.81%
Ratio Analysis
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
NP Margin 59.55% 34.29% 32.35% 22.97% 20.86% 41.67% 30.93% -
ROE 20.95% 7.54% 9.12% 7.39% 9.06% 13.37% 19.56% -
Per Share
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 11.84 5.94 7.31 8.08 10.32 7.48 65.11 -24.71%
EPS 6.91 1.96 2.28 1.77 2.08 2.94 19.56 -15.90%
DPS 0.50 0.50 1.50 1.00 1.50 2.50 0.00 -
NAPS 0.33 0.26 0.25 0.24 0.23 0.22 1.00 -16.85%
Adjusted Per Share Value based on latest NOSH - 752,894
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 3.99 1.98 2.44 2.69 3.44 2.52 2.19 10.50%
EPS 2.33 0.65 0.76 0.59 0.69 0.99 0.66 23.37%
DPS 0.17 0.17 0.50 0.34 0.50 0.84 0.00 -
NAPS 0.1111 0.0868 0.0835 0.0799 0.0766 0.074 0.0336 22.03%
Price Multiplier on Financial Quarter End Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 -
Price 0.22 0.20 0.19 0.16 0.14 0.14 0.20 -
P/RPS 1.86 3.37 2.60 1.98 1.36 1.87 0.31 34.76%
P/EPS 3.18 10.21 8.34 9.02 6.72 4.76 1.02 20.84%
EY 31.43 9.80 11.99 11.09 14.88 21.01 97.79 -17.22%
DY 2.27 2.50 7.89 6.25 10.71 17.86 0.00 -
P/NAPS 0.67 0.77 0.76 0.67 0.61 0.64 0.20 22.30%
Price Multiplier on Announcement Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 21/06/13 27/06/12 24/06/11 17/06/10 26/06/09 27/06/08 25/06/07 -
Price 0.28 0.19 0.19 0.16 0.16 0.13 0.29 -
P/RPS 2.36 3.20 2.60 1.98 1.55 1.74 0.45 31.77%
P/EPS 4.05 9.70 8.34 9.02 7.68 4.42 1.48 18.24%
EY 24.70 10.31 11.99 11.09 13.02 22.63 67.44 -15.40%
DY 1.79 2.63 7.89 6.25 9.38 19.23 0.00 -
P/NAPS 0.85 0.73 0.76 0.67 0.70 0.59 0.29 19.60%

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