[JKGLAND] YoY TTM Result on 31-Oct-2006 [#3]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
20-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Oct-2006 [#3]
Profit Trend
QoQ- 9.79%
YoY- -2.76%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
TTM Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 62,675 68,677 58,749 51,010 60,576 47,166 44,199 5.98%
PBT 20,206 23,556 34,851 18,394 19,196 12,958 11,715 9.50%
Tax -5,960 -6,233 -8,772 -5,195 -6,226 -3,985 -3,273 10.49%
NP 14,246 17,323 26,079 13,199 12,970 8,973 8,442 9.10%
-
NP to SH 13,664 16,875 24,655 12,612 12,970 8,973 8,442 8.34%
-
Tax Rate 29.50% 26.46% 25.17% 28.24% 32.43% 30.75% 27.94% -
Total Cost 48,429 51,354 32,670 37,811 47,606 38,193 35,757 5.18%
-
Net Worth 174,239 168,149 165,874 75,774 137,380 151,482 142,484 3.40%
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div 11,293 18,921 - 11,367 - - - -
Div Payout % 82.65% 112.13% - 90.13% - - - -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 174,239 168,149 165,874 75,774 137,380 151,482 142,484 3.40%
NOSH 757,564 764,313 753,975 75,774 75,900 75,741 75,789 46.71%
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 22.73% 25.22% 44.39% 25.88% 21.41% 19.02% 19.10% -
ROE 7.84% 10.04% 14.86% 16.64% 9.44% 5.92% 5.92% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 8.27 8.99 7.79 67.32 79.81 62.27 58.32 -27.76%
EPS 1.80 2.21 3.27 16.64 17.09 11.85 11.14 -26.17%
DPS 1.50 2.50 0.00 15.00 0.00 0.00 0.00 -
NAPS 0.23 0.22 0.22 1.00 1.81 2.00 1.88 -29.51%
Adjusted Per Share Value based on latest NOSH - 75,774
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 2.77 3.04 2.60 2.26 2.68 2.09 1.96 5.92%
EPS 0.60 0.75 1.09 0.56 0.57 0.40 0.37 8.38%
DPS 0.50 0.84 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.0771 0.0744 0.0734 0.0335 0.0608 0.067 0.063 3.42%
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 -
Price 0.16 0.09 0.28 0.16 0.17 0.20 0.17 -
P/RPS 1.93 1.00 3.59 0.24 0.21 0.32 0.29 37.10%
P/EPS 8.87 4.08 8.56 0.96 0.99 1.69 1.53 33.99%
EY 11.27 24.53 11.68 104.03 100.52 59.23 65.52 -25.40%
DY 9.38 27.78 0.00 93.75 0.00 0.00 0.00 -
P/NAPS 0.70 0.41 1.27 0.16 0.09 0.10 0.09 40.71%
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 17/12/09 19/12/08 27/12/07 20/12/06 21/12/05 24/12/04 19/12/03 -
Price 0.15 0.11 0.22 0.17 0.17 0.22 0.16 -
P/RPS 1.81 1.22 2.82 0.25 0.21 0.35 0.27 37.27%
P/EPS 8.32 4.98 6.73 1.02 0.99 1.86 1.44 33.91%
EY 12.02 20.07 14.86 97.91 100.52 53.85 69.62 -25.35%
DY 10.00 22.73 0.00 88.24 0.00 0.00 0.00 -
P/NAPS 0.65 0.50 1.00 0.17 0.09 0.11 0.09 38.98%

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