[JKGLAND] QoQ TTM Result on 30-Apr-2012 [#1]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
27-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
30-Apr-2012 [#1]
Profit Trend
QoQ- 3.16%
YoY- -14.01%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
TTM Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 93,189 72,613 63,566 44,806 48,317 43,299 56,071 40.09%
PBT 62,347 57,021 25,348 20,814 20,294 20,264 24,141 87.69%
Tax -8,366 -6,446 -6,544 -5,451 -5,384 -3,479 -4,486 51.22%
NP 53,981 50,575 18,804 15,363 14,910 16,785 19,655 95.51%
-
NP to SH 52,973 49,875 18,111 14,792 14,339 16,175 18,941 97.88%
-
Tax Rate 13.42% 11.30% 25.82% 26.19% 26.53% 17.17% 18.58% -
Total Cost 39,208 22,038 44,762 29,443 33,407 26,514 36,416 5.02%
-
Net Worth 243,275 235,021 204,107 196,277 198,781 189,627 196,964 15.04%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div 3,801 3,822 3,822 3,822 3,822 11,304 11,304 -51.48%
Div Payout % 7.18% 7.66% 21.11% 25.84% 26.66% 69.89% 59.68% -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 243,275 235,021 204,107 196,277 198,781 189,627 196,964 15.04%
NOSH 760,235 758,133 755,955 754,915 764,545 758,510 757,555 0.23%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 57.93% 69.65% 29.58% 34.29% 30.86% 38.77% 35.05% -
ROE 21.77% 21.22% 8.87% 7.54% 7.21% 8.53% 9.62% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 12.26 9.58 8.41 5.94 6.32 5.71 7.40 39.80%
EPS 6.97 6.58 2.40 1.96 1.88 2.13 2.50 97.47%
DPS 0.50 0.50 0.50 0.50 0.50 1.50 1.50 -51.76%
NAPS 0.32 0.31 0.27 0.26 0.26 0.25 0.26 14.77%
Adjusted Per Share Value based on latest NOSH - 754,915
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 4.10 3.19 2.79 1.97 2.12 1.90 2.46 40.35%
EPS 2.33 2.19 0.80 0.65 0.63 0.71 0.83 98.37%
DPS 0.17 0.17 0.17 0.17 0.17 0.50 0.50 -51.12%
NAPS 0.1069 0.1033 0.0897 0.0863 0.0874 0.0834 0.0866 14.99%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 0.205 0.19 0.19 0.20 0.19 0.18 0.19 -
P/RPS 1.67 1.98 2.26 3.37 3.01 3.15 2.57 -24.87%
P/EPS 2.94 2.89 7.93 10.21 10.13 8.44 7.60 -46.75%
EY 33.99 34.62 12.61 9.80 9.87 11.85 13.16 87.70%
DY 2.44 2.63 2.63 2.50 2.63 8.33 7.89 -54.10%
P/NAPS 0.64 0.61 0.70 0.77 0.73 0.72 0.73 -8.36%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 27/03/13 21/12/12 26/09/12 27/06/12 29/03/12 16/12/11 29/09/11 -
Price 0.225 0.20 0.19 0.19 0.19 0.19 0.16 -
P/RPS 1.84 2.09 2.26 3.20 3.01 3.33 2.16 -10.09%
P/EPS 3.23 3.04 7.93 9.70 10.13 8.91 6.40 -36.47%
EY 30.97 32.89 12.61 10.31 9.87 11.22 15.63 57.43%
DY 2.22 2.50 2.63 2.63 2.63 7.89 9.38 -61.57%
P/NAPS 0.70 0.65 0.70 0.73 0.73 0.76 0.62 8.38%

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