[JKGLAND] YoY TTM Result on 31-Jan-2010 [#4]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
26-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jan-2010 [#4]
Profit Trend
QoQ- -0.01%
YoY- -17.06%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
TTM Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 93,189 48,317 53,615 58,943 74,448 56,744 50,383 10.78%
PBT 62,347 20,294 20,321 19,248 23,621 31,578 20,654 20.19%
Tax -8,366 -5,384 -3,634 -4,994 -6,636 -8,332 -5,597 6.92%
NP 53,981 14,910 16,687 14,254 16,985 23,246 15,057 23.68%
-
NP to SH 52,973 14,339 16,063 13,662 16,472 21,907 14,595 23.94%
-
Tax Rate 13.42% 26.53% 17.88% 25.95% 28.09% 26.39% 27.10% -
Total Cost 39,208 33,407 36,928 44,689 57,463 33,498 35,326 1.75%
-
Net Worth 243,275 198,781 188,405 176,333 173,167 166,508 75,776 21.43%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div 3,801 3,822 11,304 7,666 11,293 18,921 - -
Div Payout % 7.18% 26.66% 70.38% 56.12% 68.56% 86.37% - -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 243,275 198,781 188,405 176,333 173,167 166,508 75,776 21.43%
NOSH 760,235 764,545 753,623 766,666 752,903 756,857 75,776 46.80%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 57.93% 30.86% 31.12% 24.18% 22.81% 40.97% 29.89% -
ROE 21.77% 7.21% 8.53% 7.75% 9.51% 13.16% 19.26% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 12.26 6.32 7.11 7.69 9.89 7.50 66.49 -24.53%
EPS 6.97 1.88 2.13 1.78 2.19 2.89 19.26 -15.57%
DPS 0.50 0.50 1.50 1.00 1.50 2.50 0.00 -
NAPS 0.32 0.26 0.25 0.23 0.23 0.22 1.00 -17.28%
Adjusted Per Share Value based on latest NOSH - 766,666
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 4.10 2.12 2.36 2.59 3.27 2.49 2.21 10.83%
EPS 2.33 0.63 0.71 0.60 0.72 0.96 0.64 24.00%
DPS 0.17 0.17 0.50 0.34 0.50 0.83 0.00 -
NAPS 0.1069 0.0874 0.0828 0.0775 0.0761 0.0732 0.0333 21.43%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 0.205 0.19 0.19 0.16 0.11 0.19 0.17 -
P/RPS 1.67 3.01 2.67 2.08 1.11 2.53 0.26 36.30%
P/EPS 2.94 10.13 8.91 8.98 5.03 6.56 0.88 22.24%
EY 33.99 9.87 11.22 11.14 19.89 15.23 113.30 -18.16%
DY 2.44 2.63 7.89 6.25 13.64 13.16 0.00 -
P/NAPS 0.64 0.73 0.76 0.70 0.48 0.86 0.17 24.70%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 27/03/13 29/03/12 25/03/11 26/03/10 30/03/09 28/03/08 29/03/07 -
Price 0.225 0.19 0.19 0.17 0.12 0.16 0.17 -
P/RPS 1.84 3.01 2.67 2.21 1.21 2.13 0.26 38.51%
P/EPS 3.23 10.13 8.91 9.54 5.48 5.53 0.88 24.17%
EY 30.97 9.87 11.22 10.48 18.23 18.09 113.30 -19.42%
DY 2.22 2.63 7.89 5.88 12.50 15.63 0.00 -
P/NAPS 0.70 0.73 0.76 0.74 0.52 0.73 0.17 26.57%

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