[JKGLAND] QoQ Annualized Quarter Result on 30-Apr-2014 [#1]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
27-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
30-Apr-2014 [#1]
Profit Trend
QoQ- -45.62%
YoY- -29.03%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 52,553 43,021 45,060 31,716 58,850 47,770 58,128 -6.48%
PBT 24,661 21,729 22,698 16,992 30,634 26,149 29,964 -12.14%
Tax -5,503 -5,465 -5,792 -4,728 -8,168 -6,978 -8,022 -22.16%
NP 19,158 16,264 16,906 12,264 22,466 19,170 21,942 -8.62%
-
NP to SH 18,525 15,637 16,194 11,668 21,456 18,301 20,946 -7.84%
-
Tax Rate 22.31% 25.15% 25.52% 27.82% 26.66% 26.69% 26.77% -
Total Cost 33,395 26,757 28,154 19,452 36,384 28,600 36,186 -5.19%
-
Net Worth 273,319 272,392 272,422 268,671 257,775 250,253 258,030 3.90%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div 1,518 - - - 3,790 - - -
Div Payout % 8.20% - - - 17.67% - - -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 273,319 272,392 272,422 268,671 257,775 250,253 258,030 3.90%
NOSH 759,221 756,645 756,728 767,631 758,162 758,342 758,913 0.02%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 36.45% 37.80% 37.52% 38.67% 38.18% 40.13% 37.75% -
ROE 6.78% 5.74% 5.94% 4.34% 8.32% 7.31% 8.12% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 6.92 5.69 5.95 4.13 7.76 6.30 7.66 -6.53%
EPS 2.44 2.07 2.14 1.52 2.83 2.41 2.76 -7.86%
DPS 0.20 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.36 0.36 0.36 0.35 0.34 0.33 0.34 3.87%
Adjusted Per Share Value based on latest NOSH - 767,631
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 2.31 1.89 1.98 1.39 2.59 2.10 2.56 -6.60%
EPS 0.81 0.69 0.71 0.51 0.94 0.80 0.92 -8.11%
DPS 0.07 0.00 0.00 0.00 0.17 0.00 0.00 -
NAPS 0.1201 0.1197 0.1197 0.1181 0.1133 0.11 0.1134 3.89%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 0.295 0.335 0.42 0.335 0.285 0.26 0.255 -
P/RPS 4.26 5.89 7.05 8.11 3.67 4.13 3.33 17.79%
P/EPS 12.09 16.21 19.63 22.04 10.07 10.77 9.24 19.57%
EY 8.27 6.17 5.10 4.54 9.93 9.28 10.82 -16.36%
DY 0.68 0.00 0.00 0.00 1.75 0.00 0.00 -
P/NAPS 0.82 0.93 1.17 0.96 0.84 0.79 0.75 6.11%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/03/15 22/12/14 22/09/14 27/06/14 25/03/14 19/12/13 17/09/13 -
Price 0.295 0.28 0.385 0.335 0.325 0.25 0.28 -
P/RPS 4.26 4.92 6.47 8.11 4.19 3.97 3.66 10.61%
P/EPS 12.09 13.55 17.99 22.04 11.48 10.36 10.14 12.40%
EY 8.27 7.38 5.56 4.54 8.71 9.65 9.86 -11.03%
DY 0.68 0.00 0.00 0.00 1.54 0.00 0.00 -
P/NAPS 0.82 0.78 1.07 0.96 0.96 0.76 0.82 0.00%

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 ⃤ & 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