[JKGLAND] YoY TTM Result on 31-Oct-2005 [#3]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
21-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Oct-2005 [#3]
Profit Trend
QoQ- -2.74%
YoY- 44.54%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
TTM Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 68,677 58,749 51,010 60,576 47,166 44,199 58,453 2.72%
PBT 23,556 34,851 18,394 19,196 12,958 11,715 9,208 16.93%
Tax -6,233 -8,772 -5,195 -6,226 -3,985 -3,273 -2,552 16.03%
NP 17,323 26,079 13,199 12,970 8,973 8,442 6,656 17.26%
-
NP to SH 16,875 24,655 12,612 12,970 8,973 8,442 6,656 16.75%
-
Tax Rate 26.46% 25.17% 28.24% 32.43% 30.75% 27.94% 27.72% -
Total Cost 51,354 32,670 37,811 47,606 38,193 35,757 51,797 -0.14%
-
Net Worth 168,149 165,874 75,774 137,380 151,482 142,484 136,158 3.57%
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div 18,921 - 11,367 - - - 3,037 35.61%
Div Payout % 112.13% - 90.13% - - - 45.64% -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 168,149 165,874 75,774 137,380 151,482 142,484 136,158 3.57%
NOSH 764,313 753,975 75,774 75,900 75,741 75,789 75,643 46.98%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 25.22% 44.39% 25.88% 21.41% 19.02% 19.10% 11.39% -
ROE 10.04% 14.86% 16.64% 9.44% 5.92% 5.92% 4.89% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 8.99 7.79 67.32 79.81 62.27 58.32 77.27 -30.10%
EPS 2.21 3.27 16.64 17.09 11.85 11.14 8.80 -20.55%
DPS 2.50 0.00 15.00 0.00 0.00 0.00 4.00 -7.52%
NAPS 0.22 0.22 1.00 1.81 2.00 1.88 1.80 -29.53%
Adjusted Per Share Value based on latest NOSH - 75,900
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 3.04 2.60 2.26 2.68 2.09 1.96 2.59 2.70%
EPS 0.75 1.09 0.56 0.57 0.40 0.37 0.29 17.14%
DPS 0.84 0.00 0.50 0.00 0.00 0.00 0.13 36.43%
NAPS 0.0744 0.0734 0.0335 0.0608 0.067 0.063 0.0602 3.58%
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 -
Price 0.09 0.28 0.16 0.17 0.20 0.17 0.17 -
P/RPS 1.00 3.59 0.24 0.21 0.32 0.29 0.22 28.67%
P/EPS 4.08 8.56 0.96 0.99 1.69 1.53 1.93 13.27%
EY 24.53 11.68 104.03 100.52 59.23 65.52 51.76 -11.69%
DY 27.78 0.00 93.75 0.00 0.00 0.00 23.53 2.80%
P/NAPS 0.41 1.27 0.16 0.09 0.10 0.09 0.09 28.72%
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 19/12/08 27/12/07 20/12/06 21/12/05 24/12/04 19/12/03 30/12/02 -
Price 0.11 0.22 0.17 0.17 0.22 0.16 0.13 -
P/RPS 1.22 2.82 0.25 0.21 0.35 0.27 0.17 38.84%
P/EPS 4.98 6.73 1.02 0.99 1.86 1.44 1.48 22.39%
EY 20.07 14.86 97.91 100.52 53.85 69.62 67.69 -18.32%
DY 22.73 0.00 88.24 0.00 0.00 0.00 30.77 -4.91%
P/NAPS 0.50 1.00 0.17 0.09 0.11 0.09 0.07 38.73%

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