Highlights

[JKGLAND] YoY TTM 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 -     -0.10%    YoY -     89.55%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Revenue 167,521 136,274 74,700 57,789 53,653 59,245 52,316 21.38%
  YoY % 22.93% 82.43% 29.26% 7.71% -9.44% 13.24% -
  Horiz. % 320.21% 260.48% 142.79% 110.46% 102.56% 113.24% 100.00%
PBT 26,271 10,810 8,831 12,179 26,039 26,503 27,000 -0.45%
  YoY % 143.02% 22.41% -27.49% -53.23% -1.75% -1.84% -
  Horiz. % 97.30% 40.04% 32.71% 45.11% 96.44% 98.16% 100.00%
Tax -8,616 -1,539 -2,580 -5,138 -4,974 -6,164 -7,053 3.39%
  YoY % -459.84% 40.35% 49.79% -3.30% 19.31% 12.60% -
  Horiz. % 122.16% 21.82% 36.58% 72.85% 70.52% 87.40% 100.00%
NP 17,655 9,271 6,251 7,041 21,065 20,339 19,947 -2.01%
  YoY % 90.43% 48.31% -11.22% -66.57% 3.57% 1.97% -
  Horiz. % 88.51% 46.48% 31.34% 35.30% 105.60% 101.97% 100.00%
NP to SH 17,657 9,315 6,301 6,264 20,615 19,661 19,080 -1.28%
  YoY % 89.55% 47.83% 0.59% -69.61% 4.85% 3.05% -
  Horiz. % 92.54% 48.82% 33.02% 32.83% 108.05% 103.05% 100.00%
Tax Rate 32.80 % 14.24 % 29.22 % 42.19 % 19.10 % 23.26 % 26.12 % 3.86%
  YoY % 130.34% -51.27% -30.74% 120.89% -17.88% -10.95% -
  Horiz. % 125.57% 54.52% 111.87% 161.52% 73.12% 89.05% 100.00%
Total Cost 149,866 127,003 68,449 50,748 32,588 38,906 32,369 29.07%
  YoY % 18.00% 85.54% 34.88% 55.73% -16.24% 20.20% -
  Horiz. % 462.99% 392.36% 211.46% 156.78% 100.68% 120.20% 100.00%
Net Worth 477,735 477,735 454,986 231,263 313,333 271,950 274,235 9.68%
  YoY % 0.00% 5.00% 96.74% -26.19% 15.22% -0.83% -
  Horiz. % 174.21% 174.21% 165.91% 84.33% 114.26% 99.17% 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 0 2,274 2,274 2,274 2,268 1,510 3,789 -
  YoY % 0.00% 0.00% 0.00% 0.28% 50.20% -60.14% -
  Horiz. % 0.00% 60.04% 60.04% 60.04% 59.87% 39.86% 100.00%
Div Payout % - % 24.42 % 36.10 % 36.32 % 11.00 % 7.68 % 19.86 % -
  YoY % 0.00% -32.35% -0.61% 230.18% 43.23% -61.33% -
  Horiz. % 0.00% 122.96% 181.77% 182.88% 55.39% 38.67% 100.00%
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 477,735 477,735 454,986 231,263 313,333 271,950 274,235 9.68%
  YoY % 0.00% 5.00% 96.74% -26.19% 15.22% -0.83% -
  Horiz. % 174.21% 174.21% 165.91% 84.33% 114.26% 99.17% 100.00%
NOSH 2,274,930 2,274,930 2,274,930 1,156,318 783,333 735,000 761,764 19.98%
  YoY % 0.00% 0.00% 96.74% 47.62% 6.58% -3.51% -
  Horiz. % 298.64% 298.64% 298.64% 151.79% 102.83% 96.49% 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 10.54 % 6.80 % 8.37 % 12.18 % 39.26 % 34.33 % 38.13 % -19.27%
  YoY % 55.00% -18.76% -31.28% -68.98% 14.36% -9.97% -
  Horiz. % 27.64% 17.83% 21.95% 31.94% 102.96% 90.03% 100.00%
ROE 3.70 % 1.95 % 1.38 % 2.71 % 6.58 % 7.23 % 6.96 % -9.99%
  YoY % 89.74% 41.30% -49.08% -58.81% -8.99% 3.88% -
  Horiz. % 53.16% 28.02% 19.83% 38.94% 94.54% 103.88% 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 7.36 5.99 3.28 5.00 6.85 8.06 6.87 1.15%
  YoY % 22.87% 82.62% -34.40% -27.01% -15.01% 17.32% -
  Horiz. % 107.13% 87.19% 47.74% 72.78% 99.71% 117.32% 100.00%
EPS 0.78 0.41 0.28 0.54 2.63 2.67 2.50 -17.63%
  YoY % 90.24% 46.43% -48.15% -79.47% -1.50% 6.80% -
  Horiz. % 31.20% 16.40% 11.20% 21.60% 105.20% 106.80% 100.00%
DPS 0.00 0.10 0.10 0.20 0.29 0.21 0.50 -
  YoY % 0.00% 0.00% -50.00% -31.03% 38.10% -58.00% -
  Horiz. % 0.00% 20.00% 20.00% 40.00% 58.00% 42.00% 100.00%
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 7.36 5.99 3.28 2.54 2.36 2.60 2.30 21.37%
  YoY % 22.87% 82.62% 29.13% 7.63% -9.23% 13.04% -
  Horiz. % 320.00% 260.43% 142.61% 110.43% 102.61% 113.04% 100.00%
EPS 0.78 0.41 0.28 0.28 0.91 0.86 0.84 -1.23%
  YoY % 90.24% 46.43% 0.00% -69.23% 5.81% 2.38% -
  Horiz. % 92.86% 48.81% 33.33% 33.33% 108.33% 102.38% 100.00%
DPS 0.00 0.10 0.10 0.10 0.10 0.07 0.17 -
  YoY % 0.00% 0.00% 0.00% 0.00% 42.86% -58.82% -
  Horiz. % 0.00% 58.82% 58.82% 58.82% 58.82% 41.18% 100.00%
NAPS 0.2100 0.2100 0.2000 0.1017 0.1377 0.1195 0.1205 9.69%
  YoY % 0.00% 5.00% 96.66% -26.14% 15.23% -0.83% -
  Horiz. % 174.27% 174.27% 165.98% 84.40% 114.27% 99.17% 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 1.02 1.34 2.59 2.10 3.14 3.54 6.12 -25.80%
  YoY % -23.88% -48.26% 23.33% -33.12% -11.30% -42.16% -
  Horiz. % 16.67% 21.90% 42.32% 34.31% 51.31% 57.84% 100.00%
P/EPS 9.66 19.54 30.69 19.38 8.17 10.65 16.77 -8.78%
  YoY % -50.56% -36.33% 58.36% 137.21% -23.29% -36.49% -
  Horiz. % 57.60% 116.52% 183.01% 115.56% 48.72% 63.51% 100.00%
EY 10.35 5.12 3.26 5.16 12.24 9.39 5.96 9.63%
  YoY % 102.15% 57.06% -36.82% -57.84% 30.35% 57.55% -
  Horiz. % 173.66% 85.91% 54.70% 86.58% 205.37% 157.55% 100.00%
DY 0.00 1.25 1.18 1.87 1.35 0.72 1.19 -
  YoY % 0.00% 5.93% -36.90% 38.52% 87.50% -39.50% -
  Horiz. % 0.00% 105.04% 99.16% 157.14% 113.45% 60.50% 100.00%
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 0.1000 0.2050 0.2200 0.3850 -
P/RPS 1.15 1.17 2.28 2.00 2.99 2.73 5.61 -23.19%
  YoY % -1.71% -48.68% 14.00% -33.11% 9.52% -51.34% -
  Horiz. % 20.50% 20.86% 40.64% 35.65% 53.30% 48.66% 100.00%
P/EPS 10.95 17.10 27.08 18.46 7.79 8.22 15.37 -5.49%
  YoY % -35.96% -36.85% 46.70% 136.97% -5.23% -46.52% -
  Horiz. % 71.24% 111.26% 176.19% 120.10% 50.68% 53.48% 100.00%
EY 9.13 5.85 3.69 5.42 12.84 12.16 6.51 5.79%
  YoY % 56.07% 58.54% -31.92% -57.79% 5.59% 86.79% -
  Horiz. % 140.25% 89.86% 56.68% 83.26% 197.24% 186.79% 100.00%
DY 0.00 1.43 1.33 1.97 1.41 0.93 1.30 -
  YoY % 0.00% 7.52% -32.49% 39.72% 51.61% -28.46% -
  Horiz. % 0.00% 110.00% 102.31% 151.54% 108.46% 71.54% 100.00%
P/NAPS 0.40 0.33 0.38 0.50 0.51 0.59 1.07 -15.11%
  YoY % 21.21% -13.16% -24.00% -1.96% -13.56% -44.86% -
  Horiz. % 37.38% 30.84% 35.51% 46.73% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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