[JKGLAND] QoQ Annualized Quarter Result on 31-Oct-2006 [#3]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
20-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Oct-2006 [#3]
Profit Trend
QoQ- 8.96%
YoY- 13.55%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 60,524 45,432 49,812 47,941 49,818 49,276 58,996 1.72%
PBT 35,678 19,400 20,654 17,773 16,178 18,136 17,181 62.98%
Tax -9,116 -5,100 -5,597 -5,064 -4,502 -4,756 -4,852 52.43%
NP 26,562 14,300 15,057 12,709 11,676 13,380 12,329 67.04%
-
NP to SH 25,994 13,936 14,415 12,260 11,252 12,932 11,549 72.00%
-
Tax Rate 25.55% 26.29% 27.10% 28.49% 27.83% 26.22% 28.24% -
Total Cost 33,962 31,132 34,755 35,232 38,142 35,896 46,667 -19.13%
-
Net Worth 167,212 75,904 14,408 75,803 75,822 144,194 140,250 12.47%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div - - - - - - 11,371 -
Div Payout % - - - - - - 98.46% -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 167,212 75,904 14,408 75,803 75,822 144,194 140,250 12.47%
NOSH 760,058 75,831 75,833 75,803 75,822 75,892 75,810 366.92%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 43.89% 31.48% 30.23% 26.51% 23.44% 27.15% 20.90% -
ROE 15.55% 18.36% 100.05% 16.17% 14.84% 8.97% 8.23% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 7.96 59.85 65.69 63.24 65.70 64.93 77.82 -78.21%
EPS 3.42 1.84 1.90 1.61 1.48 17.04 15.23 -63.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 15.00 -
NAPS 0.22 1.00 0.19 1.00 1.00 1.90 1.85 -75.91%
Adjusted Per Share Value based on latest NOSH - 75,774
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 2.66 2.00 2.19 2.11 2.19 2.17 2.59 1.79%
EPS 1.14 0.61 0.63 0.54 0.49 0.57 0.51 71.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
NAPS 0.0735 0.0334 0.0063 0.0333 0.0333 0.0634 0.0617 12.41%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 0.41 0.20 0.17 0.16 0.17 0.17 0.17 -
P/RPS 5.15 0.33 0.26 0.25 0.26 0.26 0.22 723.05%
P/EPS 11.99 1.09 0.89 0.99 1.15 1.00 1.12 387.85%
EY 8.34 91.80 111.82 101.08 87.29 100.24 89.61 -79.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 88.24 -
P/NAPS 1.86 0.20 0.89 0.16 0.17 0.09 0.09 657.27%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 24/09/07 25/06/07 29/03/07 20/12/06 27/09/06 30/06/06 30/03/06 -
Price 0.27 0.29 0.17 0.17 0.16 0.19 0.19 -
P/RPS 3.39 0.48 0.26 0.27 0.24 0.29 0.24 487.17%
P/EPS 7.89 1.58 0.89 1.05 1.08 1.12 1.25 242.69%
EY 12.67 63.31 111.82 95.14 92.75 89.68 80.18 -70.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 78.95 -
P/NAPS 1.23 0.29 0.89 0.17 0.16 0.10 0.10 435.30%

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