[JKGLAND] YoY TTM Result on 31-Jul-2010 [#2]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
27-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Jul-2010 [#2]
Profit Trend
QoQ- -5.04%
YoY- 8.88%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
TTM Result
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Revenue 79,772 63,566 56,071 57,784 61,799 65,065 55,736 6.15%
PBT 61,842 25,348 24,141 18,110 17,268 27,842 30,404 12.54%
Tax -8,502 -6,544 -4,486 -4,811 -5,247 -7,209 -7,904 1.22%
NP 53,340 18,804 19,655 13,299 12,021 20,633 22,500 15.45%
-
NP to SH 52,263 18,111 18,941 12,688 11,653 19,235 21,966 15.52%
-
Tax Rate 13.75% 25.82% 18.58% 26.57% 30.39% 25.89% 26.00% -
Total Cost 26,432 44,762 36,416 44,485 49,778 44,432 33,236 -3.74%
-
Net Worth 257,509 204,107 196,964 182,290 173,983 166,807 167,428 7.43%
Dividend
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Div 3,801 3,822 11,304 7,666 11,293 18,921 - -
Div Payout % 7.27% 21.11% 59.68% 60.42% 96.92% 98.37% - -
Equity
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Net Worth 257,509 204,107 196,964 182,290 173,983 166,807 167,428 7.43%
NOSH 757,380 755,955 757,555 759,545 756,451 758,214 761,040 -0.08%
Ratio Analysis
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
NP Margin 66.87% 29.58% 35.05% 23.02% 19.45% 31.71% 40.37% -
ROE 20.30% 8.87% 9.62% 6.96% 6.70% 11.53% 13.12% -
Per Share
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 10.53 8.41 7.40 7.61 8.17 8.58 7.32 6.24%
EPS 6.90 2.40 2.50 1.67 1.54 2.54 2.89 15.59%
DPS 0.50 0.50 1.50 1.00 1.50 2.50 0.00 -
NAPS 0.34 0.27 0.26 0.24 0.23 0.22 0.22 7.51%
Adjusted Per Share Value based on latest NOSH - 759,545
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 3.51 2.79 2.46 2.54 2.72 2.86 2.45 6.16%
EPS 2.30 0.80 0.83 0.56 0.51 0.85 0.97 15.46%
DPS 0.17 0.17 0.50 0.34 0.50 0.83 0.00 -
NAPS 0.1132 0.0897 0.0866 0.0801 0.0765 0.0733 0.0736 7.43%
Price Multiplier on Financial Quarter End Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 -
Price 0.255 0.19 0.19 0.17 0.17 0.14 0.41 -
P/RPS 2.42 2.26 2.57 2.23 2.08 1.63 5.60 -13.03%
P/EPS 3.70 7.93 7.60 10.18 11.04 5.52 14.20 -20.06%
EY 27.06 12.61 13.16 9.83 9.06 18.12 7.04 25.13%
DY 1.96 2.63 7.89 5.88 8.82 17.86 0.00 -
P/NAPS 0.75 0.70 0.73 0.71 0.74 0.64 1.86 -14.03%
Price Multiplier on Announcement Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 17/09/13 26/09/12 29/09/11 27/09/10 25/09/09 24/09/08 24/09/07 -
Price 0.28 0.19 0.16 0.16 0.15 0.12 0.27 -
P/RPS 2.66 2.26 2.16 2.10 1.84 1.40 3.69 -5.30%
P/EPS 4.06 7.93 6.40 9.58 9.74 4.73 9.35 -12.96%
EY 24.64 12.61 15.63 10.44 10.27 21.14 10.69 14.91%
DY 1.79 2.63 9.38 6.25 10.00 20.83 0.00 -
P/NAPS 0.82 0.70 0.62 0.67 0.65 0.55 1.23 -6.52%

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