[JKGLAND] QoQ TTM Result on 31-Jul-2004 [#2]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
29-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- 0.67%
YoY- 27.55%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
TTM Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 58,376 53,635 47,166 47,994 46,714 46,159 44,199 20.39%
PBT 18,007 16,161 12,958 12,993 12,869 13,539 11,715 33.22%
Tax -5,599 -5,100 -3,985 -3,950 -3,886 -3,967 -3,273 43.08%
NP 12,408 11,061 8,973 9,043 8,983 9,572 8,442 29.30%
-
NP to SH 12,408 11,061 8,973 9,043 8,983 9,572 8,442 29.30%
-
Tax Rate 31.09% 31.56% 30.75% 30.40% 30.20% 29.30% 27.94% -
Total Cost 45,968 42,574 38,193 38,951 37,731 36,587 35,757 18.24%
-
Net Worth 159,453 156,328 151,482 148,510 146,194 75,789 142,484 7.79%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 159,453 156,328 151,482 148,510 146,194 75,789 142,484 7.79%
NOSH 75,930 75,887 75,741 75,770 75,748 75,789 75,789 0.12%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 21.26% 20.62% 19.02% 18.84% 19.23% 20.74% 19.10% -
ROE 7.78% 7.08% 5.92% 6.09% 6.14% 12.63% 5.92% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 76.88 70.68 62.27 63.34 61.67 60.90 58.32 20.24%
EPS 16.34 14.58 11.85 11.93 11.86 12.63 11.14 29.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.10 2.06 2.00 1.96 1.93 1.00 1.88 7.66%
Adjusted Per Share Value based on latest NOSH - 75,770
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 2.57 2.36 2.07 2.11 2.05 2.03 1.94 20.64%
EPS 0.55 0.49 0.39 0.40 0.39 0.42 0.37 30.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0701 0.0687 0.0666 0.0653 0.0643 0.0333 0.0626 7.84%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 0.22 0.20 0.20 0.21 0.26 0.21 0.17 -
P/RPS 0.29 0.28 0.32 0.33 0.42 0.34 0.29 0.00%
P/EPS 1.35 1.37 1.69 1.76 2.19 1.66 1.53 -8.01%
EY 74.28 72.88 59.23 56.83 45.61 60.14 65.52 8.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.10 0.10 0.11 0.13 0.21 0.09 7.28%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 30/06/05 29/03/05 24/12/04 29/09/04 23/07/04 12/03/04 19/12/03 -
Price 0.27 0.22 0.22 0.21 0.21 0.26 0.16 -
P/RPS 0.35 0.31 0.35 0.33 0.34 0.43 0.27 18.90%
P/EPS 1.65 1.51 1.86 1.76 1.77 2.06 1.44 9.50%
EY 60.52 66.25 53.85 56.83 56.47 48.58 69.62 -8.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.11 0.11 0.11 0.11 0.26 0.09 27.80%

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