[JKGLAND] YoY TTM Result on 31-Oct-2004 [#3]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
24-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- -0.77%
YoY- 6.29%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
TTM Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 58,749 51,010 60,576 47,166 44,199 58,453 49,164 3.01%
PBT 34,851 18,394 19,196 12,958 11,715 9,208 8,944 25.43%
Tax -8,772 -5,195 -6,226 -3,985 -3,273 -2,552 -2,809 20.88%
NP 26,079 13,199 12,970 8,973 8,442 6,656 6,135 27.26%
-
NP to SH 24,655 12,612 12,970 8,973 8,442 6,656 6,135 26.07%
-
Tax Rate 25.17% 28.24% 32.43% 30.75% 27.94% 27.72% 31.41% -
Total Cost 32,670 37,811 47,606 38,193 35,757 51,797 43,029 -4.48%
-
Net Worth 165,874 75,774 137,380 151,482 142,484 136,158 132,892 3.76%
Dividend
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Div - 11,367 - - - 3,037 - -
Div Payout % - 90.13% - - - 45.64% - -
Equity
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Net Worth 165,874 75,774 137,380 151,482 142,484 136,158 132,892 3.76%
NOSH 753,975 75,774 75,900 75,741 75,789 75,643 75,938 46.57%
Ratio Analysis
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
NP Margin 44.39% 25.88% 21.41% 19.02% 19.10% 11.39% 12.48% -
ROE 14.86% 16.64% 9.44% 5.92% 5.92% 4.89% 4.62% -
Per Share
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 7.79 67.32 79.81 62.27 58.32 77.27 64.74 -29.72%
EPS 3.27 16.64 17.09 11.85 11.14 8.80 8.08 -13.98%
DPS 0.00 15.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 0.22 1.00 1.81 2.00 1.88 1.80 1.75 -29.21%
Adjusted Per Share Value based on latest NOSH - 75,741
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 2.58 2.24 2.66 2.07 1.94 2.57 2.16 3.00%
EPS 1.08 0.55 0.57 0.39 0.37 0.29 0.27 25.97%
DPS 0.00 0.50 0.00 0.00 0.00 0.13 0.00 -
NAPS 0.0729 0.0333 0.0604 0.0666 0.0626 0.0599 0.0584 3.76%
Price Multiplier on Financial Quarter End Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 -
Price 0.28 0.16 0.17 0.20 0.17 0.17 0.12 -
P/RPS 3.59 0.24 0.21 0.32 0.29 0.22 0.19 63.16%
P/EPS 8.56 0.96 0.99 1.69 1.53 1.93 1.49 33.81%
EY 11.68 104.03 100.52 59.23 65.52 51.76 67.32 -25.30%
DY 0.00 93.75 0.00 0.00 0.00 23.53 0.00 -
P/NAPS 1.27 0.16 0.09 0.10 0.09 0.09 0.07 62.06%
Price Multiplier on Announcement Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 27/12/07 20/12/06 21/12/05 24/12/04 19/12/03 30/12/02 28/12/01 -
Price 0.22 0.17 0.17 0.22 0.16 0.13 0.10 -
P/RPS 2.82 0.25 0.21 0.35 0.27 0.17 0.15 63.02%
P/EPS 6.73 1.02 0.99 1.86 1.44 1.48 1.24 32.54%
EY 14.86 97.91 100.52 53.85 69.62 67.69 80.79 -24.57%
DY 0.00 88.24 0.00 0.00 0.00 30.77 0.00 -
P/NAPS 1.00 0.17 0.09 0.11 0.09 0.07 0.06 59.78%

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