[JKGLAND] YoY TTM Result on 31-Jul-2006 [#2]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
27-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jul-2006 [#2]
Profit Trend
QoQ- -5.35%
YoY- -13.86%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
TTM Result
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Revenue 61,799 65,065 55,736 53,980 62,327 47,994 38,489 8.20%
PBT 17,268 27,842 30,404 16,974 19,451 12,993 9,711 10.05%
Tax -5,247 -7,209 -7,904 -5,025 -6,115 -3,950 -2,621 12.25%
NP 12,021 20,633 22,500 11,949 13,336 9,043 7,090 9.18%
-
NP to SH 11,653 19,235 21,966 11,487 13,336 9,043 7,090 8.62%
-
Tax Rate 30.39% 25.89% 26.00% 29.60% 31.44% 30.40% 26.99% -
Total Cost 49,778 44,432 33,236 42,031 48,991 38,951 31,399 7.97%
-
Net Worth 173,983 166,807 167,428 75,727 135,031 148,510 139,459 3.75%
Dividend
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Div 11,293 18,921 - 11,367 - - - -
Div Payout % 96.92% 98.37% - 98.96% - - - -
Equity
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Net Worth 173,983 166,807 167,428 75,727 135,031 148,510 139,459 3.75%
NOSH 756,451 758,214 761,040 75,727 75,860 75,770 75,793 46.68%
Ratio Analysis
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
NP Margin 19.45% 31.71% 40.37% 22.14% 21.40% 18.84% 18.42% -
ROE 6.70% 11.53% 13.12% 15.17% 9.88% 6.09% 5.08% -
Per Share
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 8.17 8.58 7.32 71.28 82.16 63.34 50.78 -26.23%
EPS 1.54 2.54 2.89 15.17 17.58 11.93 9.35 -25.94%
DPS 1.50 2.50 0.00 15.00 0.00 0.00 0.00 -
NAPS 0.23 0.22 0.22 1.00 1.78 1.96 1.84 -29.26%
Adjusted Per Share Value based on latest NOSH - 75,727
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 2.72 2.86 2.45 2.37 2.74 2.11 1.69 8.24%
EPS 0.51 0.85 0.97 0.50 0.59 0.40 0.31 8.64%
DPS 0.50 0.83 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.0765 0.0733 0.0736 0.0333 0.0594 0.0653 0.0613 3.75%
Price Multiplier on Financial Quarter End Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 -
Price 0.17 0.14 0.41 0.17 0.20 0.21 0.14 -
P/RPS 2.08 1.63 5.60 0.24 0.24 0.33 0.28 39.64%
P/EPS 11.04 5.52 14.20 1.12 1.14 1.76 1.50 39.42%
EY 9.06 18.12 7.04 89.23 87.90 56.83 66.82 -28.30%
DY 8.82 17.86 0.00 88.24 0.00 0.00 0.00 -
P/NAPS 0.74 0.64 1.86 0.17 0.11 0.11 0.08 44.83%
Price Multiplier on Announcement Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 25/09/09 24/09/08 24/09/07 27/09/06 29/09/05 29/09/04 29/09/03 -
Price 0.15 0.12 0.27 0.16 0.17 0.21 0.15 -
P/RPS 1.84 1.40 3.69 0.22 0.21 0.33 0.30 35.25%
P/EPS 9.74 4.73 9.35 1.05 0.97 1.76 1.60 35.08%
EY 10.27 21.14 10.69 94.80 103.41 56.83 62.36 -25.94%
DY 10.00 20.83 0.00 93.75 0.00 0.00 0.00 -
P/NAPS 0.65 0.55 1.23 0.16 0.10 0.11 0.08 41.74%

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