[JKGLAND] QoQ TTM Result on 30-Apr-2006 [#1]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
30-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
30-Apr-2006 [#1]
Profit Trend
QoQ- 5.39%
YoY- -2.19%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
TTM Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 50,383 51,010 53,980 57,368 58,996 60,576 62,327 -13.18%
PBT 20,654 18,394 16,974 17,890 17,181 19,196 19,451 4.07%
Tax -5,597 -5,195 -5,025 -5,392 -5,416 -6,226 -6,115 -5.71%
NP 15,057 13,199 11,949 12,498 11,765 12,970 13,336 8.40%
-
NP to SH 14,595 12,612 11,487 12,136 11,515 12,970 13,336 6.18%
-
Tax Rate 27.10% 28.24% 29.60% 30.14% 31.52% 32.43% 31.44% -
Total Cost 35,326 37,811 42,031 44,870 47,231 47,606 48,991 -19.54%
-
Net Worth 75,776 75,774 75,727 144,194 142,466 137,380 135,031 -31.89%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div - 11,367 11,367 11,367 11,367 - - -
Div Payout % - 90.13% 98.96% 93.66% 98.72% - - -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 75,776 75,774 75,727 144,194 142,466 137,380 135,031 -31.89%
NOSH 75,776 75,774 75,727 75,892 75,780 75,900 75,860 -0.07%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin 29.89% 25.88% 22.14% 21.79% 19.94% 21.41% 21.40% -
ROE 19.26% 16.64% 15.17% 8.42% 8.08% 9.44% 9.88% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 66.49 67.32 71.28 75.59 77.85 79.81 82.16 -13.12%
EPS 19.26 16.64 15.17 15.99 15.20 17.09 17.58 6.25%
DPS 0.00 15.00 15.00 15.00 15.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.90 1.88 1.81 1.78 -31.84%
Adjusted Per Share Value based on latest NOSH - 75,892
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 2.23 2.26 2.39 2.54 2.61 2.68 2.76 -13.21%
EPS 0.65 0.56 0.51 0.54 0.51 0.57 0.59 6.65%
DPS 0.00 0.50 0.50 0.50 0.50 0.00 0.00 -
NAPS 0.0335 0.0335 0.0335 0.0638 0.063 0.0608 0.0597 -31.89%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 -
Price 0.17 0.16 0.17 0.17 0.17 0.17 0.20 -
P/RPS 0.26 0.24 0.24 0.22 0.22 0.21 0.24 5.46%
P/EPS 0.88 0.96 1.12 1.06 1.12 0.99 1.14 -15.81%
EY 113.30 104.03 89.23 94.07 89.38 100.52 87.90 18.38%
DY 0.00 93.75 88.24 88.24 88.24 0.00 0.00 -
P/NAPS 0.17 0.16 0.17 0.09 0.09 0.09 0.11 33.56%
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 29/03/07 20/12/06 27/09/06 30/06/06 30/03/06 21/12/05 29/09/05 -
Price 0.17 0.17 0.16 0.19 0.19 0.17 0.17 -
P/RPS 0.26 0.25 0.22 0.25 0.24 0.21 0.21 15.25%
P/EPS 0.88 1.02 1.05 1.19 1.25 0.99 0.97 -6.26%
EY 113.30 97.91 94.80 84.16 79.98 100.52 103.41 6.26%
DY 0.00 88.24 93.75 78.95 78.95 0.00 0.00 -
P/NAPS 0.17 0.17 0.16 0.10 0.10 0.09 0.10 42.30%

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