[JKGLAND] YoY TTM Result on 31-Jan-2006 [#4]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
30-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jan-2006 [#4]
Profit Trend
QoQ- -11.22%
YoY- 4.1%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
TTM Result
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Revenue 74,448 56,744 50,383 58,996 53,635 46,159 56,034 4.84%
PBT 23,621 31,578 20,654 17,181 16,161 13,539 9,016 17.39%
Tax -6,636 -8,332 -5,597 -5,416 -5,100 -3,967 -2,378 18.63%
NP 16,985 23,246 15,057 11,765 11,061 9,572 6,638 16.93%
-
NP to SH 16,472 21,907 14,595 11,515 11,061 9,572 6,638 16.33%
-
Tax Rate 28.09% 26.39% 27.10% 31.52% 31.56% 29.30% 26.38% -
Total Cost 57,463 33,498 35,326 47,231 42,574 36,587 49,396 2.55%
-
Net Worth 173,167 166,508 75,776 142,466 156,328 75,789 137,775 3.88%
Dividend
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Div 11,293 18,921 - 11,367 - - 3,037 24.44%
Div Payout % 68.56% 86.37% - 98.72% - - 45.77% -
Equity
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Net Worth 173,167 166,508 75,776 142,466 156,328 75,789 137,775 3.88%
NOSH 752,903 756,857 75,776 75,780 75,887 75,789 75,700 46.59%
Ratio Analysis
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
NP Margin 22.81% 40.97% 29.89% 19.94% 20.62% 20.74% 11.85% -
ROE 9.51% 13.16% 19.26% 8.08% 7.08% 12.63% 4.82% -
Per Share
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 9.89 7.50 66.49 77.85 70.68 60.90 74.02 -28.47%
EPS 2.19 2.89 19.26 15.20 14.58 12.63 8.77 -20.62%
DPS 1.50 2.50 0.00 15.00 0.00 0.00 4.00 -15.06%
NAPS 0.23 0.22 1.00 1.88 2.06 1.00 1.82 -29.13%
Adjusted Per Share Value based on latest NOSH - 75,780
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 3.27 2.49 2.21 2.59 2.36 2.03 2.46 4.85%
EPS 0.72 0.96 0.64 0.51 0.49 0.42 0.29 16.34%
DPS 0.50 0.83 0.00 0.50 0.00 0.00 0.13 25.14%
NAPS 0.0761 0.0732 0.0333 0.0626 0.0687 0.0333 0.0606 3.86%
Price Multiplier on Financial Quarter End Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 -
Price 0.11 0.19 0.17 0.17 0.20 0.21 0.14 -
P/RPS 1.11 2.53 0.26 0.22 0.28 0.34 0.19 34.16%
P/EPS 5.03 6.56 0.88 1.12 1.37 1.66 1.60 21.01%
EY 19.89 15.23 113.30 89.38 72.88 60.14 62.63 -17.38%
DY 13.64 13.16 0.00 88.24 0.00 0.00 28.57 -11.58%
P/NAPS 0.48 0.86 0.17 0.09 0.10 0.21 0.08 34.76%
Price Multiplier on Announcement Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 30/03/09 28/03/08 29/03/07 30/03/06 29/03/05 12/03/04 28/03/03 -
Price 0.12 0.16 0.17 0.19 0.22 0.26 0.13 -
P/RPS 1.21 2.13 0.26 0.24 0.31 0.43 0.18 37.33%
P/EPS 5.48 5.53 0.88 1.25 1.51 2.06 1.48 24.35%
EY 18.23 18.09 113.30 79.98 66.25 48.58 67.45 -19.57%
DY 12.50 15.63 0.00 78.95 0.00 0.00 30.77 -13.92%
P/NAPS 0.52 0.73 0.17 0.10 0.11 0.26 0.07 39.64%

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