[JKGLAND] QoQ Annualized Quarter Result on 31-Jan-2003 [#4]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
29-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jan-2003 [#4]
Profit Trend
QoQ- -0.11%
YoY- -12.33%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 47,992 38,796 34,604 56,033 63,770 73,886 67,528 -20.31%
PBT 12,884 11,102 10,596 9,015 9,284 9,712 9,748 20.37%
Tax -3,832 -3,286 -3,180 -2,377 -2,638 -2,802 -2,820 22.61%
NP 9,052 7,816 7,416 6,638 6,645 6,910 6,928 19.45%
-
NP to SH 9,052 7,816 7,416 6,638 6,645 6,910 6,928 19.45%
-
Tax Rate 29.74% 29.60% 30.01% 26.37% 28.41% 28.85% 28.93% -
Total Cost 38,940 30,980 27,188 49,395 57,125 66,976 60,600 -25.47%
-
Net Worth 142,606 139,625 139,809 137,973 136,547 135,623 135,977 3.21%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div 4,045 6,070 - 3,032 4,045 6,061 - -
Div Payout % 44.69% 77.67% - 45.68% 60.88% 87.72% - -
Equity
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 142,606 139,625 139,809 137,973 136,547 135,623 135,977 3.21%
NOSH 75,854 75,883 75,983 75,809 75,859 75,767 75,964 -0.09%
Ratio Analysis
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
NP Margin 18.86% 20.15% 21.43% 11.85% 10.42% 9.35% 10.26% -
ROE 6.35% 5.60% 5.30% 4.81% 4.87% 5.09% 5.09% -
Per Share
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 63.27 51.13 45.54 73.91 84.06 97.52 88.89 -20.23%
EPS 11.93 10.30 9.76 8.75 8.76 9.12 9.12 19.55%
DPS 5.33 8.00 0.00 4.00 5.33 8.00 0.00 -
NAPS 1.88 1.84 1.84 1.82 1.80 1.79 1.79 3.31%
Adjusted Per Share Value based on latest NOSH - 75,700
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 2.12 1.72 1.53 2.48 2.82 3.27 2.99 -20.43%
EPS 0.40 0.35 0.33 0.29 0.29 0.31 0.31 18.46%
DPS 0.18 0.27 0.00 0.13 0.18 0.27 0.00 -
NAPS 0.0631 0.0618 0.0618 0.061 0.0604 0.06 0.0601 3.29%
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 -
Price 0.17 0.14 0.14 0.14 0.17 0.13 0.15 -
P/RPS 0.27 0.27 0.31 0.19 0.20 0.13 0.17 36.01%
P/EPS 1.42 1.36 1.43 1.60 1.94 1.43 1.64 -9.13%
EY 70.20 73.57 69.71 62.54 51.53 70.15 60.80 10.02%
DY 31.37 57.14 0.00 28.57 31.37 61.54 0.00 -
P/NAPS 0.09 0.08 0.08 0.08 0.09 0.07 0.08 8.14%
Price Multiplier on Announcement Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 19/12/03 29/09/03 26/06/03 28/03/03 30/12/02 26/09/02 26/06/02 -
Price 0.16 0.15 0.14 0.13 0.13 0.13 0.12 -
P/RPS 0.25 0.29 0.31 0.18 0.15 0.13 0.13 54.45%
P/EPS 1.34 1.46 1.43 1.48 1.48 1.43 1.32 1.00%
EY 74.58 68.67 69.71 67.36 67.38 70.15 76.00 -1.24%
DY 33.33 53.33 0.00 30.77 41.03 61.54 0.00 -
P/NAPS 0.09 0.08 0.08 0.07 0.07 0.07 0.07 18.18%

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