[JKGLAND] QoQ Annualized Quarter Result on 31-Jan-2011 [#4]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
25-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Jan-2011 [#4]
Profit Trend
QoQ- 10.92%
YoY- 17.6%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Revenue 44,908 54,462 73,036 53,614 58,661 49,550 66,676 -23.10%
PBT 20,446 20,866 22,568 20,321 20,520 13,222 16,412 15.73%
Tax -5,206 -5,432 -5,900 -3,632 -5,412 -3,724 -4,428 11.36%
NP 15,240 15,434 16,668 16,689 15,108 9,498 11,984 17.32%
-
NP to SH 14,634 14,820 16,004 16,065 14,484 9,064 11,444 17.75%
-
Tax Rate 25.46% 26.03% 26.14% 17.87% 26.37% 28.17% 26.98% -
Total Cost 29,668 39,028 56,368 36,925 43,553 40,052 54,692 -33.41%
-
Net Worth 189,241 196,591 188,726 189,445 182,316 181,279 180,694 3.12%
Dividend
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Div - - - 11,366 - - - -
Div Payout % - - - 70.75% - - - -
Equity
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Net Worth 189,241 196,591 188,726 189,445 182,316 181,279 180,694 3.12%
NOSH 756,965 756,122 754,905 757,783 759,650 755,333 752,894 0.35%
Ratio Analysis
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
NP Margin 33.94% 28.34% 22.82% 31.13% 25.75% 19.17% 17.97% -
ROE 7.73% 7.54% 8.48% 8.48% 7.94% 5.00% 6.33% -
Per Share
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 5.93 7.20 9.67 7.08 7.72 6.56 8.86 -23.42%
EPS 1.93 1.96 2.12 2.12 1.91 1.20 1.52 17.20%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.25 0.26 0.25 0.25 0.24 0.24 0.24 2.75%
Adjusted Per Share Value based on latest NOSH - 753,623
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 1.97 2.39 3.21 2.36 2.58 2.18 2.93 -23.19%
EPS 0.64 0.65 0.70 0.71 0.64 0.40 0.50 17.83%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.0832 0.0864 0.083 0.0833 0.0801 0.0797 0.0794 3.15%
Price Multiplier on Financial Quarter End Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 -
Price 0.18 0.19 0.19 0.19 0.19 0.17 0.16 -
P/RPS 3.03 2.64 1.96 2.69 2.46 2.59 1.81 40.85%
P/EPS 9.31 9.69 8.96 8.96 9.97 14.17 10.53 -7.86%
EY 10.74 10.32 11.16 11.16 10.04 7.06 9.50 8.49%
DY 0.00 0.00 0.00 7.89 0.00 0.00 0.00 -
P/NAPS 0.72 0.73 0.76 0.76 0.79 0.71 0.67 4.90%
Price Multiplier on Announcement Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 16/12/11 29/09/11 24/06/11 25/03/11 17/12/10 27/09/10 17/06/10 -
Price 0.19 0.16 0.19 0.19 0.17 0.16 0.16 -
P/RPS 3.20 2.22 1.96 2.69 2.20 2.44 1.81 46.05%
P/EPS 9.83 8.16 8.96 8.96 8.92 13.33 10.53 -4.47%
EY 10.18 12.25 11.16 11.16 11.22 7.50 9.50 4.70%
DY 0.00 0.00 0.00 7.89 0.00 0.00 0.00 -
P/NAPS 0.76 0.62 0.76 0.76 0.71 0.67 0.67 8.74%

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