Highlights

[JKGLAND] YoY Annualized Quarter Result on 2020-07-31 [#2]

Stock [JKGLAND]: JKG LAND BHD
Announcement Date 23-Sep-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2021
Quarter 31-Jul-2020  [#2]
Profit Trend QoQ -     106.00%    YoY -     8.15%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Revenue 145,558 190,870 71,522 79,576 78,860 58,446 45,060 21.56%
  YoY % -23.74% 166.87% -10.12% 0.91% 34.93% 29.71% -
  Horiz. % 323.03% 423.59% 158.73% 176.60% 175.01% 129.71% 100.00%
PBT 20,564 18,632 2,520 28,934 30,790 26,386 22,698 -1.63%
  YoY % 10.37% 639.37% -91.29% -6.03% 16.69% 16.25% -
  Horiz. % 90.60% 82.09% 11.10% 127.47% 135.65% 116.25% 100.00%
Tax -5,386 -4,626 -2,964 -10,880 -8,232 -7,114 -5,792 -1.20%
  YoY % -16.43% -56.07% 72.76% -32.17% -15.72% -22.82% -
  Horiz. % 92.99% 79.87% 51.17% 187.85% 142.13% 122.82% 100.00%
NP 15,178 14,006 -444 18,054 22,558 19,272 16,906 -1.78%
  YoY % 8.37% 3,254.50% -102.46% -19.97% 17.05% 14.00% -
  Horiz. % 89.78% 82.85% -2.63% 106.79% 133.43% 114.00% 100.00%
NP to SH 15,178 14,034 -432 16,566 21,720 18,466 16,194 -1.07%
  YoY % 8.15% 3,348.61% -102.61% -23.73% 17.62% 14.03% -
  Horiz. % 93.73% 86.66% -2.67% 102.30% 134.12% 114.03% 100.00%
Tax Rate 26.19 % 24.83 % 117.62 % 37.60 % 26.74 % 26.96 % 25.52 % 0.43%
  YoY % 5.48% -78.89% 212.82% 40.61% -0.82% 5.64% -
  Horiz. % 102.63% 97.30% 460.89% 147.34% 104.78% 105.64% 100.00%
Total Cost 130,380 176,864 71,966 61,522 56,302 39,174 28,154 29.08%
  YoY % -26.28% 145.76% 16.98% 9.27% 43.72% 39.14% -
  Horiz. % 463.10% 628.20% 255.62% 218.52% 199.98% 139.14% 100.00%
Net Worth 477,735 477,735 454,986 231,263 303,776 280,017 272,422 9.80%
  YoY % 0.00% 5.00% 96.74% -23.87% 8.48% 2.79% -
  Horiz. % 175.37% 175.37% 167.01% 84.89% 111.51% 102.79% 100.00%
Dividend
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Net Worth 477,735 477,735 454,986 231,263 303,776 280,017 272,422 9.80%
  YoY % 0.00% 5.00% 96.74% -23.87% 8.48% 2.79% -
  Horiz. % 175.37% 175.37% 167.01% 84.89% 111.51% 102.79% 100.00%
NOSH 2,274,930 2,274,930 2,274,930 1,156,318 759,440 756,803 756,728 20.12%
  YoY % 0.00% 0.00% 96.74% 52.26% 0.35% 0.01% -
  Horiz. % 300.63% 300.63% 300.63% 152.80% 100.36% 100.01% 100.00%
Ratio Analysis
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
NP Margin 10.43 % 7.34 % -0.62 % 22.69 % 28.61 % 32.97 % 37.52 % -19.20%
  YoY % 42.10% 1,283.87% -102.73% -20.69% -13.22% -12.13% -
  Horiz. % 27.80% 19.56% -1.65% 60.47% 76.25% 87.87% 100.00%
ROE 3.18 % 2.94 % -0.09 % 7.16 % 7.15 % 6.59 % 5.94 % -9.88%
  YoY % 8.16% 3,366.67% -101.26% 0.14% 8.50% 10.94% -
  Horiz. % 53.54% 49.49% -1.52% 120.54% 120.37% 110.94% 100.00%
Per Share
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 6.40 8.39 3.14 6.88 10.38 7.72 5.95 1.22%
  YoY % -23.72% 167.20% -54.36% -33.72% 34.46% 29.75% -
  Horiz. % 107.56% 141.01% 52.77% 115.63% 174.45% 129.75% 100.00%
EPS 0.66 0.62 -0.02 1.02 2.86 2.44 2.14 -17.79%
  YoY % 6.45% 3,200.00% -101.96% -64.34% 17.21% 14.02% -
  Horiz. % 30.84% 28.97% -0.93% 47.66% 133.64% 114.02% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2100 0.2100 0.2000 0.2000 0.4000 0.3700 0.3600 -8.58%
  YoY % 0.00% 5.00% 0.00% -50.00% 8.11% 2.78% -
  Horiz. % 58.33% 58.33% 55.56% 55.56% 111.11% 102.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,274,930
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 6.40 8.39 3.14 3.50 3.47 2.57 1.98 21.57%
  YoY % -23.72% 167.20% -10.29% 0.86% 35.02% 29.80% -
  Horiz. % 323.23% 423.74% 158.59% 176.77% 175.25% 129.80% 100.00%
EPS 0.66 0.62 -0.02 0.73 0.95 0.81 0.71 -1.21%
  YoY % 6.45% 3,200.00% -102.74% -23.16% 17.28% 14.08% -
  Horiz. % 92.96% 87.32% -2.82% 102.82% 133.80% 114.08% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2100 0.2100 0.2000 0.1017 0.1335 0.1231 0.1197 9.81%
  YoY % 0.00% 5.00% 96.66% -23.82% 8.45% 2.84% -
  Horiz. % 175.44% 175.44% 167.08% 84.96% 111.53% 102.84% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 -
Price 0.0750 0.0800 0.0850 0.1050 0.2150 0.2850 0.4200 -
P/RPS 1.17 0.95 2.70 1.53 2.07 3.69 7.05 -25.85%
  YoY % 23.16% -64.81% 76.47% -26.09% -43.90% -47.66% -
  Horiz. % 16.60% 13.48% 38.30% 21.70% 29.36% 52.34% 100.00%
P/EPS 11.24 12.97 -447.61 7.33 7.52 11.68 19.63 -8.87%
  YoY % -13.34% 102.90% -6,206.55% -2.53% -35.62% -40.50% -
  Horiz. % 57.26% 66.07% -2,280.23% 37.34% 38.31% 59.50% 100.00%
EY 8.90 7.71 -0.22 13.64 13.30 8.56 5.10 9.72%
  YoY % 15.43% 3,604.55% -101.61% 2.56% 55.37% 67.84% -
  Horiz. % 174.51% 151.18% -4.31% 267.45% 260.78% 167.84% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.36 0.38 0.43 0.53 0.54 0.77 1.17 -17.82%
  YoY % -5.26% -11.63% -18.87% -1.85% -29.87% -34.19% -
  Horiz. % 30.77% 32.48% 36.75% 45.30% 46.15% 65.81% 100.00%
Price Multiplier on Announcement Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 23/09/20 24/09/19 27/09/18 02/10/17 21/09/16 30/09/15 22/09/14 -
Price 0.0850 0.0700 0.0750 0.1050 0.2050 0.2200 0.3850 -
P/RPS 1.33 0.83 2.39 1.53 1.97 2.85 6.47 -23.16%
  YoY % 60.24% -65.27% 56.21% -22.34% -30.88% -55.95% -
  Horiz. % 20.56% 12.83% 36.94% 23.65% 30.45% 44.05% 100.00%
P/EPS 12.74 11.35 -394.95 7.33 7.17 9.02 17.99 -5.58%
  YoY % 12.25% 102.87% -5,488.13% 2.23% -20.51% -49.86% -
  Horiz. % 70.82% 63.09% -2,195.39% 40.74% 39.86% 50.14% 100.00%
EY 7.85 8.81 -0.25 13.64 13.95 11.09 5.56 5.91%
  YoY % -10.90% 3,624.00% -101.83% -2.22% 25.79% 99.46% -
  Horiz. % 141.19% 158.45% -4.50% 245.32% 250.90% 199.46% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.40 0.33 0.38 0.53 0.51 0.59 1.07 -15.11%
  YoY % 21.21% -13.16% -28.30% 3.92% -13.56% -44.86% -
  Horiz. % 37.38% 30.84% 35.51% 49.53% 47.66% 55.14% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

438  306  624  1096 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.12+0.005 
 BINTAI 0.83+0.035 
 VIVOCOM 1.13+0.12 
 ASB 0.17+0.005 
 BIOHLDG 0.3150.00 
 KANGER 0.1850.00 
 SOLUTN 1.28+0.01 
 TNLOGIS 0.875+0.11 
 TDM 0.29+0.025 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS