[JKGLAND] QoQ TTM Result on 31-Jan-2005 [#4]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
29-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jan-2005 [#4]
Profit Trend
QoQ- 23.27%
YoY- 15.56%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
TTM Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 60,576 62,327 58,376 53,635 47,166 47,994 46,714 18.85%
PBT 19,196 19,451 18,007 16,161 12,958 12,993 12,869 30.45%
Tax -6,226 -6,115 -5,599 -5,100 -3,985 -3,950 -3,886 36.80%
NP 12,970 13,336 12,408 11,061 8,973 9,043 8,983 27.66%
-
NP to SH 12,970 13,336 12,408 11,061 8,973 9,043 8,983 27.66%
-
Tax Rate 32.43% 31.44% 31.09% 31.56% 30.75% 30.40% 30.20% -
Total Cost 47,606 48,991 45,968 42,574 38,193 38,951 37,731 16.71%
-
Net Worth 137,380 135,031 159,453 156,328 151,482 148,510 146,194 -4.04%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 137,380 135,031 159,453 156,328 151,482 148,510 146,194 -4.04%
NOSH 75,900 75,860 75,930 75,887 75,741 75,770 75,748 0.13%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 21.41% 21.40% 21.26% 20.62% 19.02% 18.84% 19.23% -
ROE 9.44% 9.88% 7.78% 7.08% 5.92% 6.09% 6.14% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 79.81 82.16 76.88 70.68 62.27 63.34 61.67 18.70%
EPS 17.09 17.58 16.34 14.58 11.85 11.93 11.86 27.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.78 2.10 2.06 2.00 1.96 1.93 -4.17%
Adjusted Per Share Value based on latest NOSH - 75,887
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 2.66 2.74 2.57 2.36 2.07 2.11 2.05 18.90%
EPS 0.57 0.59 0.55 0.49 0.39 0.40 0.39 28.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0604 0.0594 0.0701 0.0687 0.0666 0.0653 0.0643 -4.07%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 0.17 0.20 0.22 0.20 0.20 0.21 0.26 -
P/RPS 0.21 0.24 0.29 0.28 0.32 0.33 0.42 -36.92%
P/EPS 0.99 1.14 1.35 1.37 1.69 1.76 2.19 -41.01%
EY 100.52 87.90 74.28 72.88 59.23 56.83 45.61 69.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.11 0.10 0.10 0.10 0.11 0.13 -21.68%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 21/12/05 29/09/05 30/06/05 29/03/05 24/12/04 29/09/04 23/07/04 -
Price 0.17 0.17 0.27 0.22 0.22 0.21 0.21 -
P/RPS 0.21 0.21 0.35 0.31 0.35 0.33 0.34 -27.41%
P/EPS 0.99 0.97 1.65 1.51 1.86 1.76 1.77 -32.04%
EY 100.52 103.41 60.52 66.25 53.85 56.83 56.47 46.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.10 0.13 0.11 0.11 0.11 0.11 -12.48%

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