[JKGLAND] QoQ Annualized Quarter Result on 30-Apr-2002 [#1]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
26-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
30-Apr-2002 [#1]
Profit Trend
QoQ- -8.51%
YoY- 97.94%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Revenue 56,033 63,770 73,886 67,528 54,719 58,793 63,136 -7.62%
PBT 9,015 9,284 9,712 9,748 10,523 11,038 10,174 -7.72%
Tax -2,377 -2,638 -2,802 -2,820 -2,951 -3,172 -2,824 -10.82%
NP 6,638 6,645 6,910 6,928 7,572 7,866 7,350 -6.54%
-
NP to SH 6,638 6,645 6,910 6,928 7,572 7,866 7,350 -6.54%
-
Tax Rate 26.37% 28.41% 28.85% 28.93% 28.04% 28.74% 27.76% -
Total Cost 49,395 57,125 66,976 60,600 47,147 50,926 55,786 -7.77%
-
Net Worth 137,973 136,547 135,623 135,977 134,158 132,712 131,087 3.46%
Dividend
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Div 3,032 4,045 6,061 - - - - -
Div Payout % 45.68% 60.88% 87.72% - - - - -
Equity
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Net Worth 137,973 136,547 135,623 135,977 134,158 132,712 131,087 3.46%
NOSH 75,809 75,859 75,767 75,964 75,795 75,835 75,773 0.03%
Ratio Analysis
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
NP Margin 11.85% 10.42% 9.35% 10.26% 13.84% 13.38% 11.64% -
ROE 4.81% 4.87% 5.09% 5.09% 5.64% 5.93% 5.61% -
Per Share
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 73.91 84.06 97.52 88.89 72.19 77.53 83.32 -7.65%
EPS 8.75 8.76 9.12 9.12 9.99 10.37 9.70 -6.62%
DPS 4.00 5.33 8.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.80 1.79 1.79 1.77 1.75 1.73 3.42%
Adjusted Per Share Value based on latest NOSH - 75,964
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 2.46 2.80 3.25 2.97 2.41 2.58 2.78 -7.80%
EPS 0.29 0.29 0.30 0.30 0.33 0.35 0.32 -6.33%
DPS 0.13 0.18 0.27 0.00 0.00 0.00 0.00 -
NAPS 0.0606 0.06 0.0596 0.0598 0.059 0.0583 0.0576 3.43%
Price Multiplier on Financial Quarter End Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 -
Price 0.14 0.17 0.13 0.15 0.12 0.12 0.12 -
P/RPS 0.19 0.20 0.13 0.17 0.17 0.15 0.14 22.51%
P/EPS 1.60 1.94 1.43 1.64 1.20 1.16 1.24 18.46%
EY 62.54 51.53 70.15 60.80 83.25 86.44 80.83 -15.68%
DY 28.57 31.37 61.54 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.09 0.07 0.08 0.07 0.07 0.07 9.28%
Price Multiplier on Announcement Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 28/03/03 30/12/02 26/09/02 26/06/02 28/03/02 28/12/01 27/09/01 -
Price 0.13 0.13 0.13 0.12 0.11 0.10 0.11 -
P/RPS 0.18 0.15 0.13 0.13 0.15 0.13 0.13 24.15%
P/EPS 1.48 1.48 1.43 1.32 1.10 0.96 1.13 19.64%
EY 67.36 67.38 70.15 76.00 90.82 103.73 88.18 -16.39%
DY 30.77 41.03 61.54 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.07 0.07 0.07 0.06 0.06 0.06 10.79%

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