[JKGLAND] YoY TTM Result on 31-Oct-2009 [#3]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
17-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- 17.26%
YoY- -19.03%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
TTM Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 72,613 43,299 58,458 62,675 68,677 58,749 51,010 6.05%
PBT 57,021 20,264 18,549 20,206 23,556 34,851 18,394 20.73%
Tax -6,446 -3,479 -4,856 -5,960 -6,233 -8,772 -5,195 3.65%
NP 50,575 16,785 13,693 14,246 17,323 26,079 13,199 25.06%
-
NP to SH 49,875 16,175 13,110 13,664 16,875 24,655 12,612 25.72%
-
Tax Rate 11.30% 17.17% 26.18% 29.50% 26.46% 25.17% 28.24% -
Total Cost 22,038 26,514 44,765 48,429 51,354 32,670 37,811 -8.59%
-
Net Worth 235,021 189,627 183,065 174,239 168,149 165,874 75,774 20.74%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div 3,822 11,304 7,666 11,293 18,921 - 11,367 -16.59%
Div Payout % 7.66% 69.89% 58.48% 82.65% 112.13% - 90.13% -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 235,021 189,627 183,065 174,239 168,149 165,874 75,774 20.74%
NOSH 758,133 758,510 762,771 757,564 764,313 753,975 75,774 46.74%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 69.65% 38.77% 23.42% 22.73% 25.22% 44.39% 25.88% -
ROE 21.22% 8.53% 7.16% 7.84% 10.04% 14.86% 16.64% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 9.58 5.71 7.66 8.27 8.99 7.79 67.32 -27.72%
EPS 6.58 2.13 1.72 1.80 2.21 3.27 16.64 -14.31%
DPS 0.50 1.50 1.00 1.50 2.50 0.00 15.00 -43.24%
NAPS 0.31 0.25 0.24 0.23 0.22 0.22 1.00 -17.71%
Adjusted Per Share Value based on latest NOSH - 757,564
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 3.19 1.90 2.57 2.76 3.02 2.58 2.24 6.06%
EPS 2.19 0.71 0.58 0.60 0.74 1.08 0.55 25.87%
DPS 0.17 0.50 0.34 0.50 0.83 0.00 0.50 -16.44%
NAPS 0.1033 0.0834 0.0805 0.0766 0.0739 0.0729 0.0333 20.74%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.19 0.18 0.19 0.16 0.09 0.28 0.16 -
P/RPS 1.98 3.15 2.48 1.93 1.00 3.59 0.24 42.10%
P/EPS 2.89 8.44 11.05 8.87 4.08 8.56 0.96 20.14%
EY 34.62 11.85 9.05 11.27 24.53 11.68 104.03 -16.74%
DY 2.63 8.33 5.26 9.38 27.78 0.00 93.75 -44.84%
P/NAPS 0.61 0.72 0.79 0.70 0.41 1.27 0.16 24.96%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 21/12/12 16/12/11 17/12/10 17/12/09 19/12/08 27/12/07 20/12/06 -
Price 0.20 0.19 0.17 0.15 0.11 0.22 0.17 -
P/RPS 2.09 3.33 2.22 1.81 1.22 2.82 0.25 42.41%
P/EPS 3.04 8.91 9.89 8.32 4.98 6.73 1.02 19.94%
EY 32.89 11.22 10.11 12.02 20.07 14.86 97.91 -16.61%
DY 2.50 7.89 5.88 10.00 22.73 0.00 88.24 -44.75%
P/NAPS 0.65 0.76 0.71 0.65 0.50 1.00 0.17 25.02%

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