[JKGLAND] YoY TTM Result on 31-Oct-2012 [#3]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
21-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- 175.39%
YoY- 208.35%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
TTM Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 54,137 55,288 71,039 72,613 43,299 58,458 62,675 -2.41%
PBT 22,305 27,317 29,898 57,021 20,264 18,549 20,206 1.66%
Tax -5,322 -7,032 -8,634 -6,446 -3,479 -4,856 -5,960 -1.86%
NP 16,983 20,285 21,264 50,575 16,785 13,693 14,246 2.97%
-
NP to SH 16,407 19,458 20,187 49,875 16,175 13,110 13,664 3.09%
-
Tax Rate 23.86% 25.74% 28.88% 11.30% 17.17% 26.18% 29.50% -
Total Cost 37,154 35,003 49,775 22,038 26,514 44,765 48,429 -4.31%
-
Net Worth 278,979 272,325 249,648 235,021 189,627 183,065 174,239 8.15%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div 1,510 3,789 3,801 3,822 11,304 7,666 11,293 -28.47%
Div Payout % 9.21% 19.47% 18.83% 7.66% 69.89% 58.48% 82.65% -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 278,979 272,325 249,648 235,021 189,627 183,065 174,239 8.15%
NOSH 753,999 756,458 756,511 758,133 758,510 762,771 757,564 -0.07%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 31.37% 36.69% 29.93% 69.65% 38.77% 23.42% 22.73% -
ROE 5.88% 7.15% 8.09% 21.22% 8.53% 7.16% 7.84% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 7.18 7.31 9.39 9.58 5.71 7.66 8.27 -2.32%
EPS 2.18 2.57 2.67 6.58 2.13 1.72 1.80 3.24%
DPS 0.20 0.50 0.50 0.50 1.50 1.00 1.50 -28.51%
NAPS 0.37 0.36 0.33 0.31 0.25 0.24 0.23 8.24%
Adjusted Per Share Value based on latest NOSH - 758,133
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 2.39 2.45 3.14 3.21 1.92 2.59 2.77 -2.42%
EPS 0.73 0.86 0.89 2.21 0.72 0.58 0.60 3.32%
DPS 0.07 0.17 0.17 0.17 0.50 0.34 0.50 -27.93%
NAPS 0.1234 0.1205 0.1104 0.104 0.0839 0.081 0.0771 8.15%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 0.225 0.335 0.26 0.19 0.18 0.19 0.16 -
P/RPS 3.13 4.58 2.77 1.98 3.15 2.48 1.93 8.38%
P/EPS 10.34 13.02 9.74 2.89 8.44 11.05 8.87 2.58%
EY 9.67 7.68 10.26 34.62 11.85 9.05 11.27 -2.51%
DY 0.89 1.49 1.92 2.63 8.33 5.26 9.38 -32.45%
P/NAPS 0.61 0.93 0.79 0.61 0.72 0.79 0.70 -2.26%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 21/12/15 22/12/14 19/12/13 21/12/12 16/12/11 17/12/10 17/12/09 -
Price 0.215 0.28 0.25 0.20 0.19 0.17 0.15 -
P/RPS 2.99 3.83 2.66 2.09 3.33 2.22 1.81 8.72%
P/EPS 9.88 10.89 9.37 3.04 8.91 9.89 8.32 2.90%
EY 10.12 9.19 10.67 32.89 11.22 10.11 12.02 -2.82%
DY 0.93 1.79 2.00 2.50 7.89 5.88 10.00 -32.67%
P/NAPS 0.58 0.78 0.76 0.65 0.76 0.71 0.65 -1.88%

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