[JKGLAND] YoY TTM Result on 31-Oct-2003 [#3]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
19-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- 19.07%
YoY- 26.83%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
TTM Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 51,010 60,576 47,166 44,199 58,453 49,164 46,247 1.64%
PBT 18,394 19,196 12,958 11,715 9,208 8,944 9,459 11.71%
Tax -5,195 -6,226 -3,985 -3,273 -2,552 -2,809 -2,268 14.80%
NP 13,199 12,970 8,973 8,442 6,656 6,135 7,191 10.64%
-
NP to SH 12,612 12,970 8,973 8,442 6,656 6,135 7,191 9.81%
-
Tax Rate 28.24% 32.43% 30.75% 27.94% 27.72% 31.41% 23.98% -
Total Cost 37,811 47,606 38,193 35,757 51,797 43,029 39,056 -0.53%
-
Net Worth 75,774 137,380 151,482 142,484 136,158 132,892 127,471 -8.30%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div 11,367 - - - 3,037 - 1,516 39.88%
Div Payout % 90.13% - - - 45.64% - 21.09% -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 75,774 137,380 151,482 142,484 136,158 132,892 127,471 -8.30%
NOSH 75,774 75,900 75,741 75,789 75,643 75,938 75,875 -0.02%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 25.88% 21.41% 19.02% 19.10% 11.39% 12.48% 15.55% -
ROE 16.64% 9.44% 5.92% 5.92% 4.89% 4.62% 5.64% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 67.32 79.81 62.27 58.32 77.27 64.74 60.95 1.66%
EPS 16.64 17.09 11.85 11.14 8.80 8.08 9.48 9.82%
DPS 15.00 0.00 0.00 0.00 4.00 0.00 2.00 39.88%
NAPS 1.00 1.81 2.00 1.88 1.80 1.75 1.68 -8.27%
Adjusted Per Share Value based on latest NOSH - 75,789
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 2.26 2.68 2.09 1.96 2.59 2.17 2.05 1.63%
EPS 0.56 0.57 0.40 0.37 0.29 0.27 0.32 9.77%
DPS 0.50 0.00 0.00 0.00 0.13 0.00 0.07 38.75%
NAPS 0.0335 0.0608 0.067 0.063 0.0602 0.0588 0.0564 -8.31%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 0.16 0.17 0.20 0.17 0.17 0.12 0.16 -
P/RPS 0.24 0.21 0.32 0.29 0.22 0.19 0.26 -1.32%
P/EPS 0.96 0.99 1.69 1.53 1.93 1.49 1.69 -8.99%
EY 104.03 100.52 59.23 65.52 51.76 67.32 59.23 9.83%
DY 93.75 0.00 0.00 0.00 23.53 0.00 12.50 39.88%
P/NAPS 0.16 0.09 0.10 0.09 0.09 0.07 0.10 8.14%
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 20/12/06 21/12/05 24/12/04 19/12/03 30/12/02 28/12/01 22/12/00 -
Price 0.17 0.17 0.22 0.16 0.13 0.10 0.12 -
P/RPS 0.25 0.21 0.35 0.27 0.17 0.15 0.20 3.78%
P/EPS 1.02 0.99 1.86 1.44 1.48 1.24 1.27 -3.58%
EY 97.91 100.52 53.85 69.62 67.69 80.79 78.98 3.64%
DY 88.24 0.00 0.00 0.00 30.77 0.00 16.67 31.99%
P/NAPS 0.17 0.09 0.11 0.09 0.07 0.06 0.07 15.92%

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