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 -     -43.59%    YoY -     -112.79%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 24,786 14,304 9,594 20,286 23,022 35,212 14,636 9.17%
  YoY % 73.28% 49.09% -52.71% -11.88% -34.62% 140.58% -
  Horiz. % 169.35% 97.73% 65.55% 138.60% 157.30% 240.58% 100.00%
PBT 3,100 -1,773 9,894 8,363 11,021 10,286 4,960 -7.53%
  YoY % 274.84% -117.92% 18.31% -24.12% 7.15% 107.38% -
  Horiz. % 62.50% -35.75% 199.48% 168.61% 222.20% 207.38% 100.00%
Tax 648 621 -498 -1,404 -2,933 -3,399 -1,479 -
  YoY % 4.35% 224.70% 64.53% 52.13% 13.71% -129.82% -
  Horiz. % -43.81% -41.99% 33.67% 94.93% 198.31% 229.82% 100.00%
NP 3,748 -1,152 9,396 6,959 8,088 6,887 3,481 1.24%
  YoY % 425.35% -112.26% 35.02% -13.96% 17.44% 97.85% -
  Horiz. % 107.67% -33.09% 269.92% 199.91% 232.35% 197.85% 100.00%
NP to SH 3,796 -1,199 9,377 6,797 7,730 6,462 3,364 2.03%
  YoY % 416.60% -112.79% 37.96% -12.07% 19.62% 92.09% -
  Horiz. % 112.84% -35.64% 278.75% 202.05% 229.79% 192.09% 100.00%
Tax Rate -20.90 % - % 5.03 % 16.79 % 26.61 % 33.04 % 29.82 % -
  YoY % 0.00% 0.00% -70.04% -36.90% -19.46% 10.80% -
  Horiz. % -70.09% 0.00% 16.87% 56.30% 89.24% 110.80% 100.00%
Total Cost 21,038 15,456 198 13,327 14,934 28,325 11,155 11.14%
  YoY % 36.12% 7,706.06% -98.51% -10.76% -47.28% 153.92% -
  Horiz. % 188.60% 138.56% 1.77% 119.47% 133.88% 253.92% 100.00%
Net Worth 477,735 303,324 294,921 271,880 257,666 243,275 198,781 15.72%
  YoY % 57.50% 2.85% 8.47% 5.52% 5.92% 22.38% -
  Horiz. % 240.33% 152.59% 148.36% 136.77% 129.62% 122.38% 100.00%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div 2,274 2,274 2,268 1,510 3,789 3,801 3,822 -8.28%
  YoY % 0.00% 0.28% 50.20% -60.14% -0.31% -0.56% -
  Horiz. % 59.51% 59.51% 59.35% 39.51% 99.12% 99.44% 100.00%
Div Payout % 59.93 % - % 24.19 % 22.22 % 49.02 % 58.82 % 113.64 % -10.11%
  YoY % 0.00% 0.00% 8.87% -54.67% -16.66% -48.24% -
  Horiz. % 52.74% 0.00% 21.29% 19.55% 43.14% 51.76% 100.00%
Equity
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 477,735 303,324 294,921 271,880 257,666 243,275 198,781 15.72%
  YoY % 57.50% 2.85% 8.47% 5.52% 5.92% 22.38% -
  Horiz. % 240.33% 152.59% 148.36% 136.77% 129.62% 122.38% 100.00%
NOSH 2,274,930 758,310 756,209 755,222 757,843 760,235 764,545 19.91%
  YoY % 200.00% 0.28% 0.13% -0.35% -0.31% -0.56% -
  Horiz. % 297.55% 99.18% 98.91% 98.78% 99.12% 99.44% 100.00%
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin 15.12 % -8.05 % 97.94 % 34.30 % 35.13 % 19.56 % 23.78 % -7.26%
  YoY % 287.83% -108.22% 185.54% -2.36% 79.60% -17.75% -
  Horiz. % 63.58% -33.85% 411.86% 144.24% 147.73% 82.25% 100.00%
ROE 0.79 % -0.40 % 3.18 % 2.50 % 3.00 % 2.66 % 1.69 % -11.89%
  YoY % 297.50% -112.58% 27.20% -16.67% 12.78% 57.40% -
  Horiz. % 46.75% -23.67% 188.17% 147.93% 177.51% 157.40% 100.00%
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 1.09 1.89 1.27 2.69 3.04 4.63 1.91 -8.92%
  YoY % -42.33% 48.82% -52.79% -11.51% -34.34% 142.41% -
  Horiz. % 57.07% 98.95% 66.49% 140.84% 159.16% 242.41% 100.00%
EPS 0.17 -0.16 1.24 0.90 1.02 0.85 0.44 -14.65%
  YoY % 206.25% -112.90% 37.78% -11.76% 20.00% 93.18% -
  Horiz. % 38.64% -36.36% 281.82% 204.55% 231.82% 193.18% 100.00%
DPS 0.10 0.30 0.30 0.20 0.50 0.50 0.50 -23.51%
  YoY % -66.67% 0.00% 50.00% -60.00% 0.00% 0.00% -
  Horiz. % 20.00% 60.00% 60.00% 40.00% 100.00% 100.00% 100.00%
NAPS 0.2100 0.4000 0.3900 0.3600 0.3400 0.3200 0.2600 -3.49%
  YoY % -47.50% 2.56% 8.33% 5.88% 6.25% 23.08% -
  Horiz. % 80.77% 153.85% 150.00% 138.46% 130.77% 123.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,274,930
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 1.09 0.63 0.42 0.89 1.01 1.55 0.64 9.27%
  YoY % 73.02% 50.00% -52.81% -11.88% -34.84% 142.19% -
  Horiz. % 170.31% 98.44% 65.62% 139.06% 157.81% 242.19% 100.00%
EPS 0.17 -0.05 0.41 0.30 0.34 0.28 0.15 2.11%
  YoY % 440.00% -112.20% 36.67% -11.76% 21.43% 86.67% -
  Horiz. % 113.33% -33.33% 273.33% 200.00% 226.67% 186.67% 100.00%
DPS 0.10 0.10 0.10 0.07 0.17 0.17 0.17 -8.46%
  YoY % 0.00% 0.00% 42.86% -58.82% 0.00% 0.00% -
  Horiz. % 58.82% 58.82% 58.82% 41.18% 100.00% 100.00% 100.00%
NAPS 0.2100 0.1333 0.1296 0.1195 0.1133 0.1069 0.0874 15.72%
  YoY % 57.54% 2.85% 8.45% 5.47% 5.99% 22.31% -
  Horiz. % 240.27% 152.52% 148.28% 136.73% 129.63% 122.31% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 0.0950 0.1700 0.1950 0.2950 0.2850 0.2050 0.1900 -
P/RPS 8.72 9.01 15.37 10.98 9.38 4.43 9.93 -2.14%
  YoY % -3.22% -41.38% 39.98% 17.06% 111.74% -55.39% -
  Horiz. % 87.81% 90.74% 154.78% 110.57% 94.46% 44.61% 100.00%
P/EPS 56.93 -107.52 15.73 32.78 27.94 24.12 43.18 4.71%
  YoY % 152.95% -783.53% -52.01% 17.32% 15.84% -44.14% -
  Horiz. % 131.84% -249.00% 36.43% 75.91% 64.71% 55.86% 100.00%
EY 1.76 -0.93 6.36 3.05 3.58 4.15 2.32 -4.50%
  YoY % 289.25% -114.62% 108.52% -14.80% -13.73% 78.88% -
  Horiz. % 75.86% -40.09% 274.14% 131.47% 154.31% 178.88% 100.00%
DY 1.05 1.76 1.54 0.68 1.75 2.44 2.63 -14.18%
  YoY % -40.34% 14.29% 126.47% -61.14% -28.28% -7.22% -
  Horiz. % 39.92% 66.92% 58.56% 25.86% 66.54% 92.78% 100.00%
P/NAPS 0.45 0.43 0.50 0.82 0.84 0.64 0.73 -7.74%
  YoY % 4.65% -14.00% -39.02% -2.38% 31.25% -12.33% -
  Horiz. % 61.64% 58.90% 68.49% 112.33% 115.07% 87.67% 100.00%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 29/03/18 17/03/17 29/03/16 30/03/15 25/03/14 27/03/13 29/03/12 -
Price 0.0850 0.1650 0.2050 0.2950 0.3250 0.2250 0.1900 -
P/RPS 7.80 8.75 16.16 10.98 10.70 4.86 9.93 -3.94%
  YoY % -10.86% -45.85% 47.18% 2.62% 120.16% -51.06% -
  Horiz. % 78.55% 88.12% 162.74% 110.57% 107.75% 48.94% 100.00%
P/EPS 50.94 -104.35 16.53 32.78 31.86 26.47 43.18 2.79%
  YoY % 148.82% -731.28% -49.57% 2.89% 20.36% -38.70% -
  Horiz. % 117.97% -241.66% 38.28% 75.91% 73.78% 61.30% 100.00%
EY 1.96 -0.96 6.05 3.05 3.14 3.78 2.32 -2.77%
  YoY % 304.17% -115.87% 98.36% -2.87% -16.93% 62.93% -
  Horiz. % 84.48% -41.38% 260.78% 131.47% 135.34% 162.93% 100.00%
DY 1.18 1.82 1.46 0.68 1.54 2.22 2.63 -12.49%
  YoY % -35.16% 24.66% 114.71% -55.84% -30.63% -15.59% -
  Horiz. % 44.87% 69.20% 55.51% 25.86% 58.56% 84.41% 100.00%
P/NAPS 0.40 0.41 0.53 0.82 0.96 0.70 0.73 -9.53%
  YoY % -2.44% -22.64% -35.37% -14.58% 37.14% -4.11% -
  Horiz. % 54.79% 56.16% 72.60% 112.33% 131.51% 95.89% 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.
 


 

284  492  521  619 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.755-0.035 
 NEXGRAM 0.07+0.005 
 KSTAR-WA 0.045-0.01 
 PUC 0.26-0.005 
 DBE 0.0350.00 
 BORNOIL 0.080.00 
 HIBISCS-WC 0.425-0.025 
 HSI-C3B 0.475-0.07 
 DAYA 0.035+0.005 
 KNM 0.215-0.005 
Partners & Brokers