[JKGLAND] YoY TTM Result on 31-Oct-2021 [#3]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
16-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2022
Quarter
31-Oct-2021 [#3]
Profit Trend
QoQ- -16.45%
YoY- -2.05%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
TTM Result
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Revenue 131,833 170,635 156,697 189,142 142,132 85,861 68,245 11.59%
PBT 33,662 34,977 26,214 29,052 13,656 5,540 17,164 11.87%
Tax -10,398 -9,741 -6,870 -9,274 -2,057 -1,318 -6,564 7.96%
NP 23,264 25,236 19,344 19,778 11,599 4,222 10,600 13.99%
-
NP to SH 23,268 25,247 19,375 19,780 11,635 4,285 9,820 15.45%
-
Tax Rate 30.89% 27.85% 26.21% 31.92% 15.06% 23.79% 38.24% -
Total Cost 108,569 145,399 137,353 169,364 130,533 81,639 57,645 11.12%
-
Net Worth 568,732 545,983 500,484 477,735 477,735 454,986 454,986 3.78%
Dividend
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Div - - - - 2,274 2,274 2,274 -
Div Payout % - - - - 19.55% 53.09% 23.17% -
Equity
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Net Worth 568,732 545,983 500,484 477,735 477,735 454,986 454,986 3.78%
NOSH 2,274,930 2,274,930 2,274,930 2,274,930 2,274,930 2,274,930 2,274,930 0.00%
Ratio Analysis
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
NP Margin 17.65% 14.79% 12.34% 10.46% 8.16% 4.92% 15.53% -
ROE 4.09% 4.62% 3.87% 4.14% 2.44% 0.94% 2.16% -
Per Share
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 5.80 7.50 6.89 8.31 6.25 3.77 3.00 11.60%
EPS 1.02 1.11 0.85 0.87 0.51 0.19 0.43 15.47%
DPS 0.00 0.00 0.00 0.00 0.10 0.10 0.10 -
NAPS 0.25 0.24 0.22 0.21 0.21 0.20 0.20 3.78%
Adjusted Per Share Value based on latest NOSH - 2,274,930
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 5.80 7.50 6.89 8.31 6.25 3.77 3.00 11.60%
EPS 1.02 1.11 0.85 0.87 0.51 0.19 0.43 15.47%
DPS 0.00 0.00 0.00 0.00 0.10 0.10 0.10 -
NAPS 0.25 0.24 0.22 0.21 0.21 0.20 0.20 3.78%
Price Multiplier on Financial Quarter End Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 -
Price 0.095 0.095 0.105 0.08 0.075 0.075 0.105 -
P/RPS 1.64 1.27 1.52 0.96 1.20 1.99 3.50 -11.86%
P/EPS 9.29 8.56 12.33 9.20 14.66 39.82 24.32 -14.81%
EY 10.77 11.68 8.11 10.87 6.82 2.51 4.11 17.40%
DY 0.00 0.00 0.00 0.00 1.33 1.33 0.95 -
P/NAPS 0.38 0.40 0.48 0.38 0.36 0.38 0.53 -5.39%
Price Multiplier on Announcement Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 22/12/23 22/12/22 16/12/21 22/12/20 16/12/19 26/12/18 21/12/17 -
Price 0.09 0.095 0.09 0.09 0.08 0.075 0.095 -
P/RPS 1.55 1.27 1.31 1.08 1.28 1.99 3.17 -11.23%
P/EPS 8.80 8.56 10.57 10.35 15.64 39.82 22.01 -14.16%
EY 11.36 11.68 9.46 9.66 6.39 2.51 4.54 16.50%
DY 0.00 0.00 0.00 0.00 1.25 1.33 1.05 -
P/NAPS 0.36 0.40 0.41 0.43 0.38 0.38 0.48 -4.67%

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