[JKGLAND] YoY TTM Result on 31-Jul-2016 [#2]

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
TTM Result
Revenue	136,274	74,700	57,789	53,653	59,245	52,316	79,772	9.33%
YoY %	82.43%	29.26%	7.71%	-9.44%	13.24%	-34.42%	-	-
Horiz. %	170.83%	93.64%	72.44%	67.26%	74.27%	65.58%	100.00%	-
PBT	10,810	8,831	12,179	26,039	26,503	27,000	61,842	-25.21%
YoY %	22.41%	-27.49%	-53.23%	-1.75%	-1.84%	-56.34%	-	-
Horiz. %	17.48%	14.28%	19.69%	42.11%	42.86%	43.66%	100.00%	-
Tax	-1,539	-2,580	-5,138	-4,974	-6,164	-7,053	-8,502	-24.77%
YoY %	40.35%	49.79%	-3.30%	19.31%	12.60%	17.04%	-	-
Horiz. %	18.10%	30.35%	60.43%	58.50%	72.50%	82.96%	100.00%	-
NP	9,271	6,251	7,041	21,065	20,339	19,947	53,340	-25.28%
YoY %	48.31%	-11.22%	-66.57%	3.57%	1.97%	-62.60%	-	-
Horiz. %	17.38%	11.72%	13.20%	39.49%	38.13%	37.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,315	6,301	6,264	20,615	19,661	19,080	52,263	-24.97%
YoY %	47.83%	0.59%	-69.61%	4.85%	3.05%	-63.49%	-	-
Horiz. %	17.82%	12.06%	11.99%	39.44%	37.62%	36.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.24%	29.22%	42.19%	19.10%	23.26%	26.12%	13.75%	-
YoY %	-51.27%	-30.74%	120.89%	-17.88%	-10.95%	89.96%	-	-
Horiz. %	103.56%	212.51%	306.84%	138.91%	169.16%	189.96%	100.00%	-
Total Cost	127,003	68,449	50,748	32,588	38,906	32,369	26,432	29.88%
YoY %	85.54%	34.88%	55.73%	-16.24%	20.20%	22.46%	-	-
Horiz. %	480.49%	258.96%	191.99%	123.29%	147.19%	122.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	477,735	454,986	231,263	313,333	271,950	274,235	257,509	10.84%
YoY %	5.00%	96.74%	-26.19%	15.22%	-0.83%	6.50%	-	-
Horiz. %	185.52%	176.69%	89.81%	121.68%	105.61%	106.50%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Dividend
Div	2,274	2,274	2,274	2,268	1,510	3,789	3,801	-8.20%
YoY %	0.00%	0.00%	0.26%	50.20%	-60.15%	-0.32%	-	-
Horiz. %	59.83%	59.83%	59.83%	59.67%	39.73%	99.68%	100.00%	-
Div Payout %	24.42%	36.10%	36.32%	11.00%	7.68%	19.86%	7.27%	-
YoY %	-32.35%	-0.61%	230.18%	43.23%	-61.33%	173.18%	-	-
Horiz. %	335.90%	496.56%	499.59%	151.31%	105.64%	273.18%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Equity
Net Worth	477,735	454,986	231,263	313,333	271,950	274,235	257,509	10.84%
YoY %	5.00%	96.74%	-26.19%	15.22%	-0.83%	6.50%	-	-
Horiz. %	185.52%	176.69%	89.81%	121.68%	105.61%	106.50%	100.00%	-
NOSH	2,274,930	2,274,930	2,274,930	783,333	735,000	761,764	757,380	20.10%
YoY %	0.00%	0.00%	190.42%	6.58%	-3.51%	0.58%	-	-
Horiz. %	300.37%	300.37%	300.37%	103.43%	97.05%	100.58%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Ratio Analysis
NP Margin	6.80%	8.37%	12.18%	39.26%	34.33%	38.13%	66.87%	-
YoY %	-18.76%	-31.28%	-68.98%	14.36%	-9.97%	-42.98%	-	-
Horiz. %	10.17%	12.52%	18.21%	58.71%	51.34%	57.02%	100.00%	-
ROE	1.95%	1.38%	2.71%	6.58%	7.23%	6.96%	20.30%	-
YoY %	41.30%	-49.08%	-58.81%	-8.99%	3.88%	-65.71%	-	-
Horiz. %	9.61%	6.80%	13.35%	32.41%	35.62%	34.29%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Per Share
RPS	5.99	3.28	5.00	6.85	8.06	6.87	10.53	-8.96%
YoY %	82.62%	-34.40%	-27.01%	-15.01%	17.32%	-34.76%	-	-
Horiz. %	56.89%	31.15%	47.48%	65.05%	76.54%	65.24%	100.00%	-
EPS	0.41	0.28	0.54	2.63	2.67	2.50	6.90	-37.51%
YoY %	46.43%	-48.15%	-79.47%	-1.50%	6.80%	-63.77%	-	-
Horiz. %	5.94%	4.06%	7.83%	38.12%	38.70%	36.23%	100.00%	-
DPS	0.10	0.10	0.20	0.29	0.21	0.50	0.50	-23.51%
YoY %	0.00%	-50.00%	-31.03%	38.10%	-58.00%	0.00%	-	-
Horiz. %	20.00%	20.00%	40.00%	58.00%	42.00%	100.00%	100.00%	-
NAPS	0.21	0.20	0.20	0.40	0.37	0.36	0.34	-7.71%
YoY %	5.00%	0.00%	-50.00%	8.11%	2.78%	5.88%	-	-
Horiz. %	61.76%	58.82%	58.82%	117.65%	108.82%	105.88%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Adjusted Per Share Value based on latest NOSH - 783,333
RPS	6.03	3.30	2.56	2.37	2.62	2.31	3.53	9.33%
YoY %	82.73%	28.91%	8.02%	-9.54%	13.42%	-34.56%	-	-
Horiz. %	170.82%	93.48%	72.52%	67.14%	74.22%	65.44%	100.00%	-
EPS	0.41	0.28	0.28	0.91	0.87	0.84	2.31	-25.02%
YoY %	46.43%	0.00%	-69.23%	4.60%	3.57%	-63.64%	-	-
Horiz. %	17.75%	12.12%	12.12%	39.39%	37.66%	36.36%	100.00%	-
DPS	0.10	0.10	0.10	0.10	0.07	0.17	0.17	-8.46%
YoY %	0.00%	0.00%	0.00%	42.86%	-58.82%	0.00%	-	-
Horiz. %	58.82%	58.82%	58.82%	58.82%	41.18%	100.00%	100.00%	-
NAPS	0.2113	0.2013	0.1023	0.1386	0.1203	0.1213	0.1139	10.84%
YoY %	4.97%	96.77%	-26.19%	15.21%	-0.82%	6.50%	-	-
Horiz. %	185.51%	176.73%	89.82%	121.69%	105.62%	106.50%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/19	31/07/18	31/07/17	29/07/16	31/07/15	31/07/14	31/07/13	-
Price	0.08	0.085	0.105	0.215	0.285	0.42	0.255	-
P/RPS	1.34	2.59	2.10	3.14	3.54	6.12	2.42	-9.37%
YoY %	-48.26%	23.33%	-33.12%	-11.30%	-42.16%	152.89%	-	-
Horiz. %	55.37%	107.02%	86.78%	129.75%	146.28%	252.89%	100.00%	-
P/EPS	19.54	30.69	19.38	8.17	10.65	16.77	3.70	31.94%
YoY %	-36.33%	58.36%	137.21%	-23.29%	-36.49%	353.24%	-	-
Horiz. %	528.11%	829.46%	523.78%	220.81%	287.84%	453.24%	100.00%	-
EY	5.12	3.26	5.16	12.24	9.39	5.96	27.06	-24.22%
YoY %	57.06%	-36.82%	-57.84%	30.35%	57.55%	-77.97%	-	-
Horiz. %	18.92%	12.05%	19.07%	45.23%	34.70%	22.03%	100.00%	-
DY	1.25	1.18	1.87	1.35	0.72	1.19	1.96	-7.21%
YoY %	5.93%	-36.90%	38.52%	87.50%	-39.50%	-39.29%	-	-
Horiz. %	63.78%	60.20%	95.41%	68.88%	36.73%	60.71%	100.00%	-
P/NAPS	0.38	0.43	0.53	0.54	0.77	1.17	0.75	-10.70%
YoY %	-11.63%	-18.87%	-1.85%	-29.87%	-34.19%	56.00%	-	-
Horiz. %	50.67%	57.33%	70.67%	72.00%	102.67%	156.00%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Price Multiplier on Announcement Date
Date	24/09/19	27/09/18	02/10/17	21/09/16	30/09/15	22/09/14	17/09/13	-
Price	0.07	0.075	0.10	0.205	0.22	0.385	0.28	-
P/RPS	1.17	2.28	2.00	2.99	2.73	5.61	2.66	-12.78%
YoY %	-48.68%	14.00%	-33.11%	9.52%	-51.34%	110.90%	-	-
Horiz. %	43.98%	85.71%	75.19%	112.41%	102.63%	210.90%	100.00%	-
P/EPS	17.10	27.08	18.46	7.79	8.22	15.37	4.06	27.06%
YoY %	-36.85%	46.70%	136.97%	-5.23%	-46.52%	278.57%	-	-
Horiz. %	421.18%	667.00%	454.68%	191.87%	202.46%	378.57%	100.00%	-
EY	5.85	3.69	5.42	12.84	12.16	6.51	24.64	-21.30%
YoY %	58.54%	-31.92%	-57.79%	5.59%	86.79%	-73.58%	-	-
Horiz. %	23.74%	14.98%	22.00%	52.11%	49.35%	26.42%	100.00%	-
DY	1.43	1.33	1.97	1.41	0.93	1.30	1.79	-3.67%
YoY %	7.52%	-32.49%	39.72%	51.61%	-28.46%	-27.37%	-	-
Horiz. %	79.89%	74.30%	110.06%	78.77%	51.96%	72.63%	100.00%	-
P/NAPS	0.33	0.38	0.50	0.51	0.59	1.07	0.82	-14.06%
YoY %	-13.16%	-24.00%	-1.96%	-13.56%	-44.86%	30.49%	-	-
Horiz. %	40.24%	46.34%	60.98%	62.20%	71.95%	130.49%	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