[JKGLAND] QoQ Cumulative Quarter Result on 31-Oct-2012 [#3]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
21-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- 315.94%
YoY- 323.74%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
Cumulative Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 29,064 11,679 93,049 57,977 42,480 14,748 48,316 -28.76%
PBT 14,982 5,901 62,347 52,060 15,485 6,162 20,296 -18.33%
Tax -4,011 -1,593 -8,366 -4,967 -3,874 -1,542 -5,385 -17.84%
NP 10,971 4,308 53,981 47,093 11,611 4,620 14,911 -18.51%
-
NP to SH 10,473 4,110 52,972 46,510 11,182 4,454 14,339 -18.91%
-
Tax Rate 26.77% 27.00% 13.42% 9.54% 25.02% 25.02% 26.53% -
Total Cost 18,093 7,371 39,068 10,884 30,869 10,128 33,405 -33.57%
-
Net Worth 258,030 251,166 242,508 235,205 205,383 196,277 197,256 19.62%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - - 3,789 - - - 3,793 -
Div Payout % - - 7.15% - - - 26.46% -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 258,030 251,166 242,508 235,205 205,383 196,277 197,256 19.62%
NOSH 758,913 761,111 757,839 758,727 760,680 754,915 758,677 0.02%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 37.75% 36.89% 58.01% 81.23% 27.33% 31.33% 30.86% -
ROE 4.06% 1.64% 21.84% 19.77% 5.44% 2.27% 7.27% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 3.83 1.53 12.28 7.64 5.58 1.95 6.37 -28.78%
EPS 1.38 0.54 6.99 6.13 1.47 0.59 1.89 -18.92%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.50 -
NAPS 0.34 0.33 0.32 0.31 0.27 0.26 0.26 19.60%
Adjusted Per Share Value based on latest NOSH - 758,133
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 1.29 0.52 4.12 2.56 1.88 0.65 2.14 -28.66%
EPS 0.46 0.18 2.34 2.06 0.49 0.20 0.63 -18.92%
DPS 0.00 0.00 0.17 0.00 0.00 0.00 0.17 -
NAPS 0.1141 0.1111 0.1073 0.104 0.0908 0.0868 0.0873 19.55%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.255 0.22 0.205 0.19 0.19 0.20 0.19 -
P/RPS 6.66 14.34 1.67 2.49 3.40 10.24 2.98 71.02%
P/EPS 18.48 40.74 2.93 3.10 12.93 33.90 10.05 50.14%
EY 5.41 2.45 34.10 32.26 7.74 2.95 9.95 -33.40%
DY 0.00 0.00 2.44 0.00 0.00 0.00 2.63 -
P/NAPS 0.75 0.67 0.64 0.61 0.70 0.77 0.73 1.81%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 17/09/13 21/06/13 27/03/13 21/12/12 26/09/12 27/06/12 29/03/12 -
Price 0.28 0.28 0.225 0.20 0.19 0.19 0.19 -
P/RPS 7.31 18.25 1.83 2.62 3.40 9.73 2.98 81.98%
P/EPS 20.29 51.85 3.22 3.26 12.93 32.20 10.05 59.80%
EY 4.93 1.93 31.07 30.65 7.74 3.11 9.95 -37.41%
DY 0.00 0.00 2.22 0.00 0.00 0.00 2.63 -
P/NAPS 0.82 0.85 0.70 0.65 0.70 0.73 0.73 8.06%

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