[JKGLAND] QoQ Quarter Result on 30-Apr-2013 [#1]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
21-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- -36.4%
YoY- -7.72%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 23,022 6,764 17,384 11,679 35,212 15,497 27,732 -11.64%
PBT 11,021 4,631 9,080 5,901 10,286 36,575 9,324 11.75%
Tax -2,933 -1,224 -2,418 -1,593 -3,399 -1,092 -2,333 16.43%
NP 8,088 3,407 6,662 4,308 6,887 35,483 6,991 10.17%
-
NP to SH 7,730 3,253 6,362 4,110 6,462 35,329 6,728 9.66%
-
Tax Rate 26.61% 26.43% 26.63% 27.00% 33.04% 2.99% 25.02% -
Total Cost 14,934 3,357 10,722 7,371 28,325 -19,986 20,741 -19.61%
-
Net Worth 257,666 249,648 257,509 251,166 243,275 235,021 204,107 16.75%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div 3,789 - - - 3,801 - - -
Div Payout % 49.02% - - - 58.82% - - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 257,666 249,648 257,509 251,166 243,275 235,021 204,107 16.75%
NOSH 757,843 756,511 757,380 761,111 760,235 758,133 755,955 0.16%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 35.13% 50.37% 38.32% 36.89% 19.56% 228.97% 25.21% -
ROE 3.00% 1.30% 2.47% 1.64% 2.66% 15.03% 3.30% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 3.04 0.89 2.30 1.53 4.63 2.04 3.67 -11.76%
EPS 1.02 0.43 0.84 0.54 0.85 4.66 0.89 9.48%
DPS 0.50 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.34 0.33 0.34 0.33 0.32 0.31 0.27 16.56%
Adjusted Per Share Value based on latest NOSH - 761,111
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 1.01 0.30 0.76 0.51 1.55 0.68 1.22 -11.80%
EPS 0.34 0.14 0.28 0.18 0.28 1.55 0.30 8.67%
DPS 0.17 0.00 0.00 0.00 0.17 0.00 0.00 -
NAPS 0.1133 0.1097 0.1132 0.1104 0.1069 0.1033 0.0897 16.79%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 0.285 0.26 0.255 0.22 0.205 0.19 0.19 -
P/RPS 9.38 29.08 11.11 14.34 4.43 9.30 5.18 48.40%
P/EPS 27.94 60.47 30.36 40.74 24.12 4.08 21.35 19.58%
EY 3.58 1.65 3.29 2.45 4.15 24.53 4.68 -16.31%
DY 1.75 0.00 0.00 0.00 2.44 0.00 0.00 -
P/NAPS 0.84 0.79 0.75 0.67 0.64 0.61 0.70 12.88%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 25/03/14 19/12/13 17/09/13 21/06/13 27/03/13 21/12/12 26/09/12 -
Price 0.325 0.25 0.28 0.28 0.225 0.20 0.19 -
P/RPS 10.70 27.96 12.20 18.25 4.86 9.78 5.18 61.98%
P/EPS 31.86 58.14 33.33 51.85 26.47 4.29 21.35 30.49%
EY 3.14 1.72 3.00 1.93 3.78 23.30 4.68 -23.30%
DY 1.54 0.00 0.00 0.00 2.22 0.00 0.00 -
P/NAPS 0.96 0.76 0.82 0.85 0.70 0.65 0.70 23.36%

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