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

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
TTM Result
Revenue	79,772	63,566	56,071	57,784	61,799	65,065	55,736	6.15%
YoY %	25.49%	13.37%	-2.96%	-6.50%	-5.02%	16.74%	-	-
Horiz. %	143.12%	114.05%	100.60%	103.67%	110.88%	116.74%	100.00%	-
PBT	61,842	25,348	24,141	18,110	17,268	27,842	30,404	12.54%
YoY %	143.97%	5.00%	33.30%	4.88%	-37.98%	-8.43%	-	-
Horiz. %	203.40%	83.37%	79.40%	59.56%	56.80%	91.57%	100.00%	-
Tax	-8,502	-6,544	-4,486	-4,811	-5,247	-7,209	-7,904	1.22%
YoY %	-29.92%	-45.88%	6.76%	8.31%	27.22%	8.79%	-	-
Horiz. %	107.57%	82.79%	56.76%	60.87%	66.38%	91.21%	100.00%	-
NP	53,340	18,804	19,655	13,299	12,021	20,633	22,500	15.45%
YoY %	183.66%	-4.33%	47.79%	10.63%	-41.74%	-8.30%	-	-
Horiz. %	237.07%	83.57%	87.36%	59.11%	53.43%	91.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	52,263	18,111	18,941	12,688	11,653	19,235	21,966	15.52%
YoY %	188.57%	-4.38%	49.28%	8.88%	-39.42%	-12.43%	-	-
Horiz. %	237.93%	82.45%	86.23%	57.76%	53.05%	87.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.75%	25.82%	18.58%	26.57%	30.39%	25.89%	26.00%	-
YoY %	-46.75%	38.97%	-30.07%	-12.57%	17.38%	-0.42%	-	-
Horiz. %	52.88%	99.31%	71.46%	102.19%	116.88%	99.58%	100.00%	-
Total Cost	26,432	44,762	36,416	44,485	49,778	44,432	33,236	-3.74%
YoY %	-40.95%	22.92%	-18.14%	-10.63%	12.03%	33.69%	-	-
Horiz. %	79.53%	134.68%	109.57%	133.85%	149.77%	133.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	257,509	204,107	196,964	182,290	173,983	166,807	167,428	7.43%
YoY %	26.16%	3.63%	8.05%	4.77%	4.30%	-0.37%	-	-
Horiz. %	153.80%	121.91%	117.64%	108.88%	103.92%	99.63%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Dividend
Div	3,801	3,822	11,304	7,666	11,293	18,921	-	-
YoY %	-0.55%	-66.19%	47.46%	-32.12%	-40.31%	0.00%	-	-
Horiz. %	20.09%	20.20%	59.74%	40.52%	59.69%	100.00%	-	-
Div Payout %	7.27%	21.11%	59.68%	60.42%	96.92%	98.37%	-	-
YoY %	-65.56%	-64.63%	-1.22%	-37.66%	-1.47%	0.00%	-	-
Horiz. %	7.39%	21.46%	60.67%	61.42%	98.53%	100.00%	-	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Equity
Net Worth	257,509	204,107	196,964	182,290	173,983	166,807	167,428	7.43%
YoY %	26.16%	3.63%	8.05%	4.77%	4.30%	-0.37%	-	-
Horiz. %	153.80%	121.91%	117.64%	108.88%	103.92%	99.63%	100.00%	-
NOSH	757,380	755,955	757,555	759,545	756,451	758,214	761,040	-0.08%
YoY %	0.19%	-0.21%	-0.26%	0.41%	-0.23%	-0.37%	-	-
Horiz. %	99.52%	99.33%	99.54%	99.80%	99.40%	99.63%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Ratio Analysis
NP Margin	66.87%	29.58%	35.05%	23.02%	19.45%	31.71%	40.37%	-
YoY %	126.06%	-15.61%	52.26%	18.35%	-38.66%	-21.45%	-	-
Horiz. %	165.64%	73.27%	86.82%	57.02%	48.18%	78.55%	100.00%	-
ROE	20.30%	8.87%	9.62%	6.96%	6.70%	11.53%	13.12%	-
YoY %	128.86%	-7.80%	38.22%	3.88%	-41.89%	-12.12%	-	-
Horiz. %	154.73%	67.61%	73.32%	53.05%	51.07%	87.88%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Per Share
RPS	10.53	8.41	7.40	7.61	8.17	8.58	7.32	6.24%
YoY %	25.21%	13.65%	-2.76%	-6.85%	-4.78%	17.21%	-	-
Horiz. %	143.85%	114.89%	101.09%	103.96%	111.61%	117.21%	100.00%	-
EPS	6.90	2.40	2.50	1.67	1.54	2.54	2.89	15.59%
YoY %	187.50%	-4.00%	49.70%	8.44%	-39.37%	-12.11%	-	-
Horiz. %	238.75%	83.04%	86.51%	57.79%	53.29%	87.89%	100.00%	-
DPS	0.50	0.50	1.50	1.00	1.50	2.50	0.00	-
YoY %	0.00%	-66.67%	50.00%	-33.33%	-40.00%	0.00%	-	-
Horiz. %	20.00%	20.00%	60.00%	40.00%	60.00%	100.00%	-	-
NAPS	0.34	0.27	0.26	0.24	0.23	0.22	0.22	7.51%
YoY %	25.93%	3.85%	8.33%	4.35%	4.55%	0.00%	-	-
Horiz. %	154.55%	122.73%	118.18%	109.09%	104.55%	100.00%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Adjusted Per Share Value based on latest NOSH - 759,545
RPS	3.53	2.81	2.48	2.56	2.73	2.88	2.47	6.12%
YoY %	25.62%	13.31%	-3.12%	-6.23%	-5.21%	16.60%	-	-
Horiz. %	142.91%	113.77%	100.40%	103.64%	110.53%	116.60%	100.00%	-
EPS	2.31	0.80	0.84	0.56	0.52	0.85	0.97	15.54%
YoY %	188.75%	-4.76%	50.00%	7.69%	-38.82%	-12.37%	-	-
Horiz. %	238.14%	82.47%	86.60%	57.73%	53.61%	87.63%	100.00%	-
DPS	0.17	0.17	0.50	0.34	0.50	0.84	0.00	-
YoY %	0.00%	-66.00%	47.06%	-32.00%	-40.48%	0.00%	-	-
Horiz. %	20.24%	20.24%	59.52%	40.48%	59.52%	100.00%	-	-
NAPS	0.1139	0.0903	0.0871	0.0806	0.077	0.0738	0.0741	7.42%
YoY %	26.14%	3.67%	8.06%	4.68%	4.34%	-0.40%	-	-
Horiz. %	153.71%	121.86%	117.54%	108.77%	103.91%	99.60%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	7.08%	-12.06%	15.25%	7.21%	27.61%	-70.89%	-	-
Horiz. %	43.21%	40.36%	45.89%	39.82%	37.14%	29.11%	100.00%	-
P/EPS	3.70	7.93	7.60	10.18	11.04	5.52	14.20	-20.06%
YoY %	-53.34%	4.34%	-25.34%	-7.79%	100.00%	-61.13%	-	-
Horiz. %	26.06%	55.85%	53.52%	71.69%	77.75%	38.87%	100.00%	-
EY	27.06	12.61	13.16	9.83	9.06	18.12	7.04	25.13%
YoY %	114.59%	-4.18%	33.88%	8.50%	-50.00%	157.39%	-	-
Horiz. %	384.38%	179.12%	186.93%	139.63%	128.69%	257.39%	100.00%	-
DY	1.96	2.63	7.89	5.88	8.82	17.86	0.00	-
YoY %	-25.48%	-66.67%	34.18%	-33.33%	-50.62%	0.00%	-	-
Horiz. %	10.97%	14.73%	44.18%	32.92%	49.38%	100.00%	-	-
P/NAPS	0.75	0.70	0.73	0.71	0.74	0.64	1.86	-14.03%
YoY %	7.14%	-4.11%	2.82%	-4.05%	15.62%	-65.59%	-	-
Horiz. %	40.32%	37.63%	39.25%	38.17%	39.78%	34.41%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Price Multiplier on Announcement Date
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%
YoY %	17.70%	4.63%	2.86%	14.13%	31.43%	-62.06%	-	-
Horiz. %	72.09%	61.25%	58.54%	56.91%	49.86%	37.94%	100.00%	-
P/EPS	4.06	7.93	6.40	9.58	9.74	4.73	9.35	-12.96%
YoY %	-48.80%	23.91%	-33.19%	-1.64%	105.92%	-49.41%	-	-
Horiz. %	43.42%	84.81%	68.45%	102.46%	104.17%	50.59%	100.00%	-
EY	24.64	12.61	15.63	10.44	10.27	21.14	10.69	14.91%
YoY %	95.40%	-19.32%	49.71%	1.66%	-51.42%	97.75%	-	-
Horiz. %	230.50%	117.96%	146.21%	97.66%	96.07%	197.75%	100.00%	-
DY	1.79	2.63	9.38	6.25	10.00	20.83	0.00	-
YoY %	-31.94%	-71.96%	50.08%	-37.50%	-51.99%	0.00%	-	-
Horiz. %	8.59%	12.63%	45.03%	30.00%	48.01%	100.00%	-	-
P/NAPS	0.82	0.70	0.62	0.67	0.65	0.55	1.23	-6.52%
YoY %	17.14%	12.90%	-7.46%	3.08%	18.18%	-55.28%	-	-
Horiz. %	66.67%	56.91%	50.41%	54.47%	52.85%	44.72%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos