[JKGLAND] QoQ Annualized Quarter Result on 31-Jul-2005 [#2]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
29-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- 8.23%
YoY- 67.33%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 49,276 58,996 58,589 59,850 55,788 53,635 49,334 -0.07%
PBT 18,136 17,181 16,156 16,592 15,300 16,161 12,109 31.00%
Tax -4,756 -4,852 -5,358 -5,284 -4,852 -5,100 -3,857 15.03%
NP 13,380 12,329 10,797 11,308 10,448 11,061 8,252 38.13%
-
NP to SH 12,932 11,549 10,797 11,308 10,448 11,061 8,252 35.02%
-
Tax Rate 26.22% 28.24% 33.16% 31.85% 31.71% 31.56% 31.85% -
Total Cost 35,896 46,667 47,792 48,542 45,340 42,574 41,082 -8.62%
-
Net Worth 144,194 140,250 137,241 134,907 159,453 156,173 151,691 -3.33%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div - 11,371 - - - - - -
Div Payout % - 98.46% - - - - - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 144,194 140,250 137,241 134,907 159,453 156,173 151,691 -3.33%
NOSH 75,892 75,810 75,823 75,790 75,930 75,812 75,845 0.04%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 27.15% 20.90% 18.43% 18.89% 18.73% 20.62% 16.73% -
ROE 8.97% 8.23% 7.87% 8.38% 6.55% 7.08% 5.44% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 64.93 77.82 77.27 78.97 73.47 70.75 65.05 -0.12%
EPS 17.04 15.23 14.24 14.92 13.76 14.59 10.88 34.97%
DPS 0.00 15.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.85 1.81 1.78 2.10 2.06 2.00 -3.37%
Adjusted Per Share Value based on latest NOSH - 75,860
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 2.17 2.59 2.58 2.63 2.45 2.36 2.17 0.00%
EPS 0.57 0.51 0.47 0.50 0.46 0.49 0.36 35.96%
DPS 0.00 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0634 0.0617 0.0603 0.0593 0.0701 0.0686 0.0667 -3.33%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 0.17 0.17 0.17 0.20 0.22 0.20 0.20 -
P/RPS 0.26 0.22 0.22 0.25 0.30 0.28 0.31 -11.09%
P/EPS 1.00 1.12 1.19 1.34 1.60 1.37 1.84 -33.47%
EY 100.24 89.61 83.76 74.60 62.55 72.95 54.40 50.46%
DY 0.00 88.24 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.09 0.09 0.11 0.10 0.10 0.10 -6.80%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 30/06/06 30/03/06 21/12/05 29/09/05 30/06/05 29/03/05 24/12/04 -
Price 0.19 0.19 0.17 0.17 0.27 0.22 0.22 -
P/RPS 0.29 0.24 0.22 0.22 0.37 0.31 0.34 -10.08%
P/EPS 1.12 1.25 1.19 1.14 1.96 1.51 2.02 -32.58%
EY 89.68 80.18 83.76 87.76 50.96 66.32 49.45 48.87%
DY 0.00 78.95 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.10 0.09 0.10 0.13 0.11 0.11 -6.17%

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