[JKGLAND] QoQ Annualized Quarter Result on 31-Oct-2008 [#3]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
19-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Oct-2008 [#3]
Profit Trend
QoQ- -8.16%
YoY- -26.13%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 51,870 59,184 74,448 75,006 77,166 46,224 56,744 -5.81%
PBT 15,500 17,552 23,620 26,006 28,206 21,240 31,578 -37.80%
Tax -4,092 -4,428 -6,636 -6,498 -6,870 -5,008 -8,332 -37.77%
NP 11,408 13,124 16,984 19,508 21,336 16,232 23,246 -37.81%
-
NP to SH 11,012 12,644 16,471 18,964 20,650 15,824 21,906 -36.80%
-
Tax Rate 26.40% 25.23% 28.09% 24.99% 24.36% 23.58% 26.39% -
Total Cost 40,462 46,060 57,464 55,498 55,830 29,992 33,498 13.43%
-
Net Worth 173,476 173,102 174,683 166,439 167,022 167,369 166,735 2.67%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div - - 11,392 - - - 18,947 -
Div Payout % - - 69.17% - - - 86.49% -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 173,476 173,102 174,683 166,439 167,022 167,369 166,735 2.67%
NOSH 754,246 752,619 759,495 756,542 759,191 760,769 757,889 -0.32%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 21.99% 22.17% 22.81% 26.01% 27.65% 35.12% 40.97% -
ROE 6.35% 7.30% 9.43% 11.39% 12.36% 9.45% 13.14% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 6.88 7.86 9.80 9.91 10.16 6.08 7.49 -5.51%
EPS 1.46 1.68 2.17 2.51 2.72 2.08 2.89 -36.59%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 2.50 -
NAPS 0.23 0.23 0.23 0.22 0.22 0.22 0.22 3.01%
Adjusted Per Share Value based on latest NOSH - 764,313
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 2.28 2.60 3.27 3.30 3.39 2.03 2.49 -5.70%
EPS 0.48 0.56 0.72 0.83 0.91 0.70 0.96 -37.03%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.83 -
NAPS 0.0763 0.0761 0.0768 0.0732 0.0734 0.0736 0.0733 2.71%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 0.17 0.14 0.11 0.09 0.14 0.14 0.19 -
P/RPS 2.47 1.78 1.12 0.91 1.38 2.30 2.54 -1.84%
P/EPS 11.64 8.33 5.07 3.59 5.15 6.73 6.57 46.46%
EY 8.59 12.00 19.72 27.85 19.43 14.86 15.21 -31.69%
DY 0.00 0.00 13.64 0.00 0.00 0.00 13.16 -
P/NAPS 0.74 0.61 0.48 0.41 0.64 0.64 0.86 -9.54%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 25/09/09 26/06/09 30/03/09 19/12/08 24/09/08 27/06/08 28/03/08 -
Price 0.15 0.16 0.12 0.11 0.12 0.13 0.16 -
P/RPS 2.18 2.03 1.22 1.11 1.18 2.14 2.14 1.24%
P/EPS 10.27 9.52 5.53 4.39 4.41 6.25 5.54 50.96%
EY 9.73 10.50 18.07 22.79 22.67 16.00 18.06 -33.81%
DY 0.00 0.00 12.50 0.00 0.00 0.00 15.63 -
P/NAPS 0.65 0.70 0.52 0.50 0.55 0.59 0.73 -7.45%

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