[JKGLAND] YoY TTM Result on 31-Jul-2009 [#2]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
25-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jul-2009 [#2]
Profit Trend
QoQ- -25.67%
YoY- -39.42%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
TTM Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 63,566 56,071 57,784 61,799 65,065 55,736 53,980 2.75%
PBT 25,348 24,141 18,110 17,268 27,842 30,404 16,974 6.90%
Tax -6,544 -4,486 -4,811 -5,247 -7,209 -7,904 -5,025 4.49%
NP 18,804 19,655 13,299 12,021 20,633 22,500 11,949 7.84%
-
NP to SH 18,111 18,941 12,688 11,653 19,235 21,966 11,487 7.87%
-
Tax Rate 25.82% 18.58% 26.57% 30.39% 25.89% 26.00% 29.60% -
Total Cost 44,762 36,416 44,485 49,778 44,432 33,236 42,031 1.05%
-
Net Worth 204,107 196,964 182,290 173,983 166,807 167,428 75,727 17.95%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div 3,822 11,304 7,666 11,293 18,921 - 11,367 -16.59%
Div Payout % 21.11% 59.68% 60.42% 96.92% 98.37% - 98.96% -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 204,107 196,964 182,290 173,983 166,807 167,428 75,727 17.95%
NOSH 755,955 757,555 759,545 756,451 758,214 761,040 75,727 46.68%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 29.58% 35.05% 23.02% 19.45% 31.71% 40.37% 22.14% -
ROE 8.87% 9.62% 6.96% 6.70% 11.53% 13.12% 15.17% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 8.41 7.40 7.61 8.17 8.58 7.32 71.28 -29.94%
EPS 2.40 2.50 1.67 1.54 2.54 2.89 15.17 -26.43%
DPS 0.50 1.50 1.00 1.50 2.50 0.00 15.00 -43.24%
NAPS 0.27 0.26 0.24 0.23 0.22 0.22 1.00 -19.58%
Adjusted Per Share Value based on latest NOSH - 756,451
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 2.81 2.48 2.56 2.73 2.88 2.47 2.39 2.73%
EPS 0.80 0.84 0.56 0.52 0.85 0.97 0.51 7.78%
DPS 0.17 0.50 0.34 0.50 0.84 0.00 0.50 -16.44%
NAPS 0.0903 0.0871 0.0806 0.077 0.0738 0.0741 0.0335 17.95%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 0.19 0.19 0.17 0.17 0.14 0.41 0.17 -
P/RPS 2.26 2.57 2.23 2.08 1.63 5.60 0.24 45.26%
P/EPS 7.93 7.60 10.18 11.04 5.52 14.20 1.12 38.53%
EY 12.61 13.16 9.83 9.06 18.12 7.04 89.23 -27.80%
DY 2.63 7.89 5.88 8.82 17.86 0.00 88.24 -44.28%
P/NAPS 0.70 0.73 0.71 0.74 0.64 1.86 0.17 26.57%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 26/09/12 29/09/11 27/09/10 25/09/09 24/09/08 24/09/07 27/09/06 -
Price 0.19 0.16 0.16 0.15 0.12 0.27 0.16 -
P/RPS 2.26 2.16 2.10 1.84 1.40 3.69 0.22 47.38%
P/EPS 7.93 6.40 9.58 9.74 4.73 9.35 1.05 40.02%
EY 12.61 15.63 10.44 10.27 21.14 10.69 94.80 -28.53%
DY 2.63 9.38 6.25 10.00 20.83 0.00 93.75 -44.84%
P/NAPS 0.70 0.62 0.67 0.65 0.55 1.23 0.16 27.85%

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