[JKGLAND] QoQ Quarter Result on 31-Jul-2012 [#2]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
26-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jul-2012 [#2]
Profit Trend
QoQ- 51.06%
YoY- 97.36%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
Quarter Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 11,679 35,212 15,497 27,732 14,748 14,636 6,450 48.61%
PBT 5,901 10,286 36,575 9,324 6,162 4,960 4,902 13.17%
Tax -1,593 -3,399 -1,092 -2,333 -1,542 -1,479 -1,190 21.48%
NP 4,308 6,887 35,483 6,991 4,620 3,481 3,712 10.44%
-
NP to SH 4,110 6,462 35,329 6,728 4,454 3,364 3,565 9.95%
-
Tax Rate 27.00% 33.04% 2.99% 25.02% 25.02% 29.82% 24.28% -
Total Cost 7,371 28,325 -19,986 20,741 10,128 11,155 2,738 93.63%
-
Net Worth 251,166 243,275 235,021 204,107 196,277 198,781 189,627 20.62%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - 3,801 - - - 3,822 - -
Div Payout % - 58.82% - - - 113.64% - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 251,166 243,275 235,021 204,107 196,277 198,781 189,627 20.62%
NOSH 761,111 760,235 758,133 755,955 754,915 764,545 758,510 0.22%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 36.89% 19.56% 228.97% 25.21% 31.33% 23.78% 57.55% -
ROE 1.64% 2.66% 15.03% 3.30% 2.27% 1.69% 1.88% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 1.53 4.63 2.04 3.67 1.95 1.91 0.85 48.02%
EPS 0.54 0.85 4.66 0.89 0.59 0.44 0.47 9.70%
DPS 0.00 0.50 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.33 0.32 0.31 0.27 0.26 0.26 0.25 20.35%
Adjusted Per Share Value based on latest NOSH - 755,955
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 0.51 1.55 0.68 1.22 0.65 0.64 0.28 49.19%
EPS 0.18 0.28 1.55 0.30 0.20 0.15 0.16 8.17%
DPS 0.00 0.17 0.00 0.00 0.00 0.17 0.00 -
NAPS 0.1104 0.1069 0.1033 0.0897 0.0863 0.0874 0.0834 20.58%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.22 0.205 0.19 0.19 0.20 0.19 0.18 -
P/RPS 14.34 4.43 9.30 5.18 10.24 9.93 21.17 -22.88%
P/EPS 40.74 24.12 4.08 21.35 33.90 43.18 38.30 4.20%
EY 2.45 4.15 24.53 4.68 2.95 2.32 2.61 -4.13%
DY 0.00 2.44 0.00 0.00 0.00 2.63 0.00 -
P/NAPS 0.67 0.64 0.61 0.70 0.77 0.73 0.72 -4.68%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 21/06/13 27/03/13 21/12/12 26/09/12 27/06/12 29/03/12 16/12/11 -
Price 0.28 0.225 0.20 0.19 0.19 0.19 0.19 -
P/RPS 18.25 4.86 9.78 5.18 9.73 9.93 22.34 -12.62%
P/EPS 51.85 26.47 4.29 21.35 32.20 43.18 40.43 18.05%
EY 1.93 3.78 23.30 4.68 3.11 2.32 2.47 -15.17%
DY 0.00 2.22 0.00 0.00 0.00 2.63 0.00 -
P/NAPS 0.85 0.70 0.65 0.70 0.73 0.73 0.76 7.75%

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