[JKGLAND] QoQ Annualized Quarter Result on 31-Jul-2014 [#2]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
22-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jul-2014 [#2]
Profit Trend
QoQ- 38.79%
YoY- -22.69%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 98,976 52,553 43,021 45,060 31,716 58,850 47,770 62.74%
PBT 49,452 24,661 21,729 22,698 16,992 30,634 26,149 53.10%
Tax -12,736 -5,503 -5,465 -5,792 -4,728 -8,168 -6,978 49.51%
NP 36,716 19,158 16,264 16,906 12,264 22,466 19,170 54.40%
-
NP to SH 35,168 18,525 15,637 16,194 11,668 21,456 18,301 54.75%
-
Tax Rate 25.75% 22.31% 25.15% 25.52% 27.82% 26.66% 26.69% -
Total Cost 62,260 33,395 26,757 28,154 19,452 36,384 28,600 68.20%
-
Net Worth 288,013 273,319 272,392 272,422 268,671 257,775 250,253 9.85%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div - 1,518 - - - 3,790 - -
Div Payout % - 8.20% - - - 17.67% - -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 288,013 273,319 272,392 272,422 268,671 257,775 250,253 9.85%
NOSH 757,931 759,221 756,645 756,728 767,631 758,162 758,342 -0.03%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 37.10% 36.45% 37.80% 37.52% 38.67% 38.18% 40.13% -
ROE 12.21% 6.78% 5.74% 5.94% 4.34% 8.32% 7.31% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 13.06 6.92 5.69 5.95 4.13 7.76 6.30 62.79%
EPS 4.64 2.44 2.07 2.14 1.52 2.83 2.41 54.94%
DPS 0.00 0.20 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.38 0.36 0.36 0.36 0.35 0.34 0.33 9.89%
Adjusted Per Share Value based on latest NOSH - 761,764
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 4.35 2.31 1.89 1.98 1.39 2.59 2.10 62.71%
EPS 1.55 0.81 0.69 0.71 0.51 0.94 0.80 55.60%
DPS 0.00 0.07 0.00 0.00 0.00 0.17 0.00 -
NAPS 0.1266 0.1201 0.1197 0.1197 0.1181 0.1133 0.11 9.85%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 0.295 0.295 0.335 0.42 0.335 0.285 0.26 -
P/RPS 2.26 4.26 5.89 7.05 8.11 3.67 4.13 -33.17%
P/EPS 6.36 12.09 16.21 19.63 22.04 10.07 10.77 -29.68%
EY 15.73 8.27 6.17 5.10 4.54 9.93 9.28 42.30%
DY 0.00 0.68 0.00 0.00 0.00 1.75 0.00 -
P/NAPS 0.78 0.82 0.93 1.17 0.96 0.84 0.79 -0.84%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 22/06/15 30/03/15 22/12/14 22/09/14 27/06/14 25/03/14 19/12/13 -
Price 0.28 0.295 0.28 0.385 0.335 0.325 0.25 -
P/RPS 2.14 4.26 4.92 6.47 8.11 4.19 3.97 -33.84%
P/EPS 6.03 12.09 13.55 17.99 22.04 11.48 10.36 -30.35%
EY 16.57 8.27 7.38 5.56 4.54 8.71 9.65 43.53%
DY 0.00 0.68 0.00 0.00 0.00 1.54 0.00 -
P/NAPS 0.74 0.82 0.78 1.07 0.96 0.96 0.76 -1.76%

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