[JKGLAND] QoQ Annualized Quarter Result on 31-Jan-2013 [#4]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
27-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jan-2013 [#4]
Profit Trend
QoQ- -14.58%
YoY- 269.43%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 47,770 58,128 46,716 93,049 77,302 84,960 58,992 -13.08%
PBT 26,149 29,964 23,604 62,347 69,413 30,970 24,648 4.00%
Tax -6,978 -8,022 -6,372 -8,366 -6,622 -7,748 -6,168 8.54%
NP 19,170 21,942 17,232 53,981 62,790 23,222 18,480 2.46%
-
NP to SH 18,301 20,946 16,440 52,972 62,013 22,364 17,816 1.80%
-
Tax Rate 26.69% 26.77% 27.00% 13.42% 9.54% 25.02% 25.02% -
Total Cost 28,600 36,186 29,484 39,068 14,512 61,738 40,512 -20.66%
-
Net Worth 250,253 258,030 251,166 242,508 235,205 205,383 196,277 17.52%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - - - 3,789 - - - -
Div Payout % - - - 7.15% - - - -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 250,253 258,030 251,166 242,508 235,205 205,383 196,277 17.52%
NOSH 758,342 758,913 761,111 757,839 758,727 760,680 754,915 0.30%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 40.13% 37.75% 36.89% 58.01% 81.23% 27.33% 31.33% -
ROE 7.31% 8.12% 6.55% 21.84% 26.37% 10.89% 9.08% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 6.30 7.66 6.14 12.28 10.19 11.17 7.81 -13.31%
EPS 2.41 2.76 2.16 6.99 8.17 2.94 2.36 1.40%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.33 0.34 0.33 0.32 0.31 0.27 0.26 17.17%
Adjusted Per Share Value based on latest NOSH - 760,235
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 2.10 2.56 2.05 4.09 3.40 3.73 2.59 -13.01%
EPS 0.80 0.92 0.72 2.33 2.73 0.98 0.78 1.69%
DPS 0.00 0.00 0.00 0.17 0.00 0.00 0.00 -
NAPS 0.11 0.1134 0.1104 0.1066 0.1034 0.0903 0.0863 17.50%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 0.26 0.255 0.22 0.205 0.19 0.19 0.20 -
P/RPS 4.13 3.33 3.58 1.67 1.86 1.70 2.56 37.43%
P/EPS 10.77 9.24 10.19 2.93 2.32 6.46 8.47 17.31%
EY 9.28 10.82 9.82 34.10 43.02 15.47 11.80 -14.76%
DY 0.00 0.00 0.00 2.44 0.00 0.00 0.00 -
P/NAPS 0.79 0.75 0.67 0.64 0.61 0.70 0.77 1.71%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 19/12/13 17/09/13 21/06/13 27/03/13 21/12/12 26/09/12 27/06/12 -
Price 0.25 0.28 0.28 0.225 0.20 0.19 0.19 -
P/RPS 3.97 3.66 4.56 1.83 1.96 1.70 2.43 38.59%
P/EPS 10.36 10.14 12.96 3.22 2.45 6.46 8.05 18.26%
EY 9.65 9.86 7.71 31.07 40.87 15.47 12.42 -15.44%
DY 0.00 0.00 0.00 2.22 0.00 0.00 0.00 -
P/NAPS 0.76 0.82 0.85 0.70 0.65 0.70 0.73 2.71%

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