Highlights

[JKGLAND] YoY Quarter Result on 2017-01-31 [#4]

Stock [JKGLAND]: JKG LAND BHD
Announcement Date 17-Mar-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2017
Quarter 31-Jan-2017  [#4]
Profit Trend QoQ -     -41.80%    YoY -     -112.63%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 14,304 9,594 20,286 23,022 35,212 14,636 9,618 6.83%
  YoY % 49.09% -52.71% -11.88% -34.62% 140.58% 52.17% -
  Horiz. % 148.72% 99.75% 210.92% 239.36% 366.11% 152.17% 100.00%
PBT -1,773 9,894 8,363 11,021 10,286 4,960 4,930 -
  YoY % -117.92% 18.31% -24.12% 7.15% 107.38% 0.61% -
  Horiz. % -35.96% 200.69% 169.63% 223.55% 208.64% 100.61% 100.00%
Tax 622 -498 -1,404 -2,933 -3,399 -1,479 426 6.51%
  YoY % 224.90% 64.53% 52.13% 13.71% -129.82% -447.18% -
  Horiz. % 146.01% -116.90% -329.58% -688.50% -797.89% -347.18% 100.00%
NP -1,151 9,396 6,959 8,088 6,887 3,481 5,356 -
  YoY % -112.25% 35.02% -13.96% 17.44% 97.85% -35.01% -
  Horiz. % -21.49% 175.43% 129.93% 151.01% 128.58% 64.99% 100.00%
NP to SH -1,184 9,377 6,797 7,730 6,462 3,364 5,200 -
  YoY % -112.63% 37.96% -12.07% 19.62% 92.09% -35.31% -
  Horiz. % -22.77% 180.33% 130.71% 148.65% 124.27% 64.69% 100.00%
Tax Rate - % 5.03 % 16.79 % 26.61 % 33.04 % 29.82 % -8.64 % -
  YoY % 0.00% -70.04% -36.90% -19.46% 10.80% 445.14% -
  Horiz. % 0.00% -58.22% -194.33% -307.99% -382.41% -345.14% 100.00%
Total Cost 15,455 198 13,327 14,934 28,325 11,155 4,262 23.92%
  YoY % 7,705.56% -98.51% -10.76% -47.28% 153.92% 161.73% -
  Horiz. % 362.62% 4.65% 312.69% 350.40% 664.59% 261.73% 100.00%
Net Worth 303,324 294,921 271,880 257,666 243,275 198,781 188,405 8.25%
  YoY % 2.85% 8.47% 5.52% 5.92% 22.38% 5.51% -
  Horiz. % 161.00% 156.54% 144.31% 136.76% 129.12% 105.51% 100.00%
Dividend
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Div 2,274 2,268 1,510 3,789 3,801 3,822 11,304 -23.43%
  YoY % 0.28% 50.20% -60.14% -0.31% -0.56% -66.18% -
  Horiz. % 20.12% 20.07% 13.36% 33.52% 33.63% 33.82% 100.00%
Div Payout % - % 24.19 % 22.22 % 49.02 % 58.82 % 113.64 % 217.39 % -
  YoY % 0.00% 8.87% -54.67% -16.66% -48.24% -47.73% -
  Horiz. % 0.00% 11.13% 10.22% 22.55% 27.06% 52.27% 100.00%
Equity
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Net Worth 303,324 294,921 271,880 257,666 243,275 198,781 188,405 8.25%
  YoY % 2.85% 8.47% 5.52% 5.92% 22.38% 5.51% -
  Horiz. % 161.00% 156.54% 144.31% 136.76% 129.12% 105.51% 100.00%
NOSH 758,310 756,209 755,222 757,843 760,235 764,545 753,623 0.10%
  YoY % 0.28% 0.13% -0.35% -0.31% -0.56% 1.45% -
  Horiz. % 100.62% 100.34% 100.21% 100.56% 100.88% 101.45% 100.00%
Ratio Analysis
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
NP Margin -8.05 % 97.94 % 34.30 % 35.13 % 19.56 % 23.78 % 55.69 % -
  YoY % -108.22% 185.54% -2.36% 79.60% -17.75% -57.30% -
  Horiz. % -14.46% 175.87% 61.59% 63.08% 35.12% 42.70% 100.00%
ROE -0.39 % 3.18 % 2.50 % 3.00 % 2.66 % 1.69 % 2.76 % -
  YoY % -112.26% 27.20% -16.67% 12.78% 57.40% -38.77% -
  Horiz. % -14.13% 115.22% 90.58% 108.70% 96.38% 61.23% 100.00%
Per Share
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 1.89 1.27 2.69 3.04 4.63 1.91 1.28 6.70%
  YoY % 48.82% -52.79% -11.51% -34.34% 142.41% 49.22% -
  Horiz. % 147.66% 99.22% 210.16% 237.50% 361.72% 149.22% 100.00%
EPS -0.16 1.24 0.90 1.02 0.85 0.44 0.69 -
  YoY % -112.90% 37.78% -11.76% 20.00% 93.18% -36.23% -
  Horiz. % -23.19% 179.71% 130.43% 147.83% 123.19% 63.77% 100.00%
DPS 0.30 0.30 0.20 0.50 0.50 0.50 1.50 -23.51%
  YoY % 0.00% 50.00% -60.00% 0.00% 0.00% -66.67% -
  Horiz. % 20.00% 20.00% 13.33% 33.33% 33.33% 33.33% 100.00%
NAPS 0.4000 0.3900 0.3600 0.3400 0.3200 0.2600 0.2500 8.14%
  YoY % 2.56% 8.33% 5.88% 6.25% 23.08% 4.00% -
  Horiz. % 160.00% 156.00% 144.00% 136.00% 128.00% 104.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,274,930
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 0.63 0.42 0.89 1.01 1.55 0.64 0.42 6.98%
  YoY % 50.00% -52.81% -11.88% -34.84% 142.19% 52.38% -
  Horiz. % 150.00% 100.00% 211.90% 240.48% 369.05% 152.38% 100.00%
EPS -0.05 0.41 0.30 0.34 0.28 0.15 0.23 -
  YoY % -112.20% 36.67% -11.76% 21.43% 86.67% -34.78% -
  Horiz. % -21.74% 178.26% 130.43% 147.83% 121.74% 65.22% 100.00%
DPS 0.10 0.10 0.07 0.17 0.17 0.17 0.50 -23.51%
  YoY % 0.00% 42.86% -58.82% 0.00% 0.00% -66.00% -
  Horiz. % 20.00% 20.00% 14.00% 34.00% 34.00% 34.00% 100.00%
NAPS 0.1333 0.1296 0.1195 0.1133 0.1069 0.0874 0.0828 8.25%
  YoY % 2.85% 8.45% 5.47% 5.99% 22.31% 5.56% -
  Horiz. % 160.99% 156.52% 144.32% 136.84% 129.11% 105.56% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 -
Price 0.1700 0.1950 0.2950 0.2850 0.2050 0.1900 0.1900 -
P/RPS 9.01 15.37 10.98 9.38 4.43 9.93 14.89 -8.02%
  YoY % -41.38% 39.98% 17.06% 111.74% -55.39% -33.31% -
  Horiz. % 60.51% 103.22% 73.74% 63.00% 29.75% 66.69% 100.00%
P/EPS -108.88 15.73 32.78 27.94 24.12 43.18 27.54 -
  YoY % -792.18% -52.01% 17.32% 15.84% -44.14% 56.79% -
  Horiz. % -395.35% 57.12% 119.03% 101.45% 87.58% 156.79% 100.00%
EY -0.92 6.36 3.05 3.58 4.15 2.32 3.63 -
  YoY % -114.47% 108.52% -14.80% -13.73% 78.88% -36.09% -
  Horiz. % -25.34% 175.21% 84.02% 98.62% 114.33% 63.91% 100.00%
DY 1.76 1.54 0.68 1.75 2.44 2.63 7.89 -22.11%
  YoY % 14.29% 126.47% -61.14% -28.28% -7.22% -66.67% -
  Horiz. % 22.31% 19.52% 8.62% 22.18% 30.93% 33.33% 100.00%
P/NAPS 0.43 0.50 0.82 0.84 0.64 0.73 0.76 -9.05%
  YoY % -14.00% -39.02% -2.38% 31.25% -12.33% -3.95% -
  Horiz. % 56.58% 65.79% 107.89% 110.53% 84.21% 96.05% 100.00%
Price Multiplier on Announcement Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 17/03/17 29/03/16 30/03/15 25/03/14 27/03/13 29/03/12 25/03/11 -
Price 0.1650 0.2050 0.2950 0.3250 0.2250 0.1900 0.1900 -
P/RPS 8.75 16.16 10.98 10.70 4.86 9.93 14.89 -8.47%
  YoY % -45.85% 47.18% 2.62% 120.16% -51.06% -33.31% -
  Horiz. % 58.76% 108.53% 73.74% 71.86% 32.64% 66.69% 100.00%
P/EPS -105.68 16.53 32.78 31.86 26.47 43.18 27.54 -
  YoY % -739.32% -49.57% 2.89% 20.36% -38.70% 56.79% -
  Horiz. % -383.73% 60.02% 119.03% 115.69% 96.11% 156.79% 100.00%
EY -0.95 6.05 3.05 3.14 3.78 2.32 3.63 -
  YoY % -115.70% 98.36% -2.87% -16.93% 62.93% -36.09% -
  Horiz. % -26.17% 166.67% 84.02% 86.50% 104.13% 63.91% 100.00%
DY 1.82 1.46 0.68 1.54 2.22 2.63 7.89 -21.67%
  YoY % 24.66% 114.71% -55.84% -30.63% -15.59% -66.67% -
  Horiz. % 23.07% 18.50% 8.62% 19.52% 28.14% 33.33% 100.00%
P/NAPS 0.41 0.53 0.82 0.96 0.70 0.73 0.76 -9.77%
  YoY % -22.64% -35.37% -14.58% 37.14% -4.11% -3.95% -
  Horiz. % 53.95% 69.74% 107.89% 126.32% 92.11% 96.05% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

396  350  500  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KAB 0.30+0.05 
 DGB 0.14+0.03 
 PUC 0.2050.00 
 TRIVE 0.080.00 
 HIBISCS 0.775+0.015 
 DGSB 0.0850.00 
 HUBLINE 0.1250.00 
 NETX 0.050.00 
 DGB-WA 0.03+0.005 
 ASIABIO 0.210.00 
Partners & Brokers