[JKGLAND] QoQ Cumulative Quarter Result on 31-Jan-2012 [#4]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
29-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jan-2012 [#4]
Profit Trend
QoQ- 30.64%
YoY- -10.74%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
Cumulative Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 57,977 42,480 14,748 48,316 33,681 27,231 18,259 115.27%
PBT 52,060 15,485 6,162 20,296 15,335 10,433 5,642 336.97%
Tax -4,967 -3,874 -1,542 -5,385 -3,905 -2,716 -1,475 123.83%
NP 47,093 11,611 4,620 14,911 11,430 7,717 4,167 399.91%
-
NP to SH 46,510 11,182 4,454 14,339 10,976 7,410 4,001 409.35%
-
Tax Rate 9.54% 25.02% 25.02% 26.53% 25.46% 26.03% 26.14% -
Total Cost 10,884 30,869 10,128 33,405 22,251 19,514 14,092 -15.75%
-
Net Worth 235,205 205,383 196,277 197,256 189,241 196,591 188,726 15.73%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - - - 3,793 - - - -
Div Payout % - - - 26.46% - - - -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 235,205 205,383 196,277 197,256 189,241 196,591 188,726 15.73%
NOSH 758,727 760,680 754,915 758,677 756,965 756,122 754,905 0.33%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 81.23% 27.33% 31.33% 30.86% 33.94% 28.34% 22.82% -
ROE 19.77% 5.44% 2.27% 7.27% 5.80% 3.77% 2.12% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 7.64 5.58 1.95 6.37 4.45 3.60 2.42 114.45%
EPS 6.13 1.47 0.59 1.89 1.45 0.98 0.53 407.65%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.31 0.27 0.26 0.26 0.25 0.26 0.25 15.34%
Adjusted Per Share Value based on latest NOSH - 764,545
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 2.56 1.88 0.65 2.14 1.49 1.20 0.81 114.61%
EPS 2.06 0.49 0.20 0.63 0.49 0.33 0.18 404.10%
DPS 0.00 0.00 0.00 0.17 0.00 0.00 0.00 -
NAPS 0.104 0.0908 0.0868 0.0873 0.0837 0.087 0.0835 15.68%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 0.19 0.19 0.20 0.19 0.18 0.19 0.19 -
P/RPS 2.49 3.40 10.24 2.98 4.05 5.28 7.86 -53.36%
P/EPS 3.10 12.93 33.90 10.05 12.41 19.39 35.85 -80.29%
EY 32.26 7.74 2.95 9.95 8.06 5.16 2.79 407.55%
DY 0.00 0.00 0.00 2.63 0.00 0.00 0.00 -
P/NAPS 0.61 0.70 0.77 0.73 0.72 0.73 0.76 -13.57%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 21/12/12 26/09/12 27/06/12 29/03/12 16/12/11 29/09/11 24/06/11 -
Price 0.20 0.19 0.19 0.19 0.19 0.16 0.19 -
P/RPS 2.62 3.40 9.73 2.98 4.27 4.44 7.86 -51.76%
P/EPS 3.26 12.93 32.20 10.05 13.10 16.33 35.85 -79.63%
EY 30.65 7.74 3.11 9.95 7.63 6.13 2.79 390.60%
DY 0.00 0.00 0.00 2.63 0.00 0.00 0.00 -
P/NAPS 0.65 0.70 0.73 0.73 0.76 0.62 0.76 -9.85%

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