[JKGLAND] QoQ TTM Result on 31-Oct-2003 [#3]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
19-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- 19.07%
YoY- 26.83%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
TTM Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 47,994 46,714 46,159 44,199 38,489 47,803 56,034 -9.81%
PBT 12,993 12,869 13,539 11,715 9,711 9,228 9,016 27.61%
Tax -3,950 -3,886 -3,967 -3,273 -2,621 -2,468 -2,378 40.30%
NP 9,043 8,983 9,572 8,442 7,090 6,760 6,638 22.91%
-
NP to SH 9,043 8,983 9,572 8,442 7,090 6,760 6,638 22.91%
-
Tax Rate 30.40% 30.20% 29.30% 27.94% 26.99% 26.74% 26.38% -
Total Cost 38,951 37,731 36,587 35,757 31,399 41,043 49,396 -14.65%
-
Net Worth 148,510 146,194 75,789 142,484 139,459 139,809 137,775 5.13%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div - - - - - 3,037 3,037 -
Div Payout % - - - - - 44.94% 45.77% -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 148,510 146,194 75,789 142,484 139,459 139,809 137,775 5.13%
NOSH 75,770 75,748 75,789 75,789 75,793 75,983 75,700 0.06%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 18.84% 19.23% 20.74% 19.10% 18.42% 14.14% 11.85% -
ROE 6.09% 6.14% 12.63% 5.92% 5.08% 4.84% 4.82% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 63.34 61.67 60.90 58.32 50.78 62.91 74.02 -9.87%
EPS 11.93 11.86 12.63 11.14 9.35 8.90 8.77 22.79%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 4.00 -
NAPS 1.96 1.93 1.00 1.88 1.84 1.84 1.82 5.06%
Adjusted Per Share Value based on latest NOSH - 75,789
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 2.12 2.07 2.04 1.96 1.70 2.11 2.48 -9.93%
EPS 0.40 0.40 0.42 0.37 0.31 0.30 0.29 23.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.13 0.13 -
NAPS 0.0657 0.0647 0.0335 0.063 0.0617 0.0618 0.0609 5.19%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 -
Price 0.21 0.26 0.21 0.17 0.14 0.14 0.14 -
P/RPS 0.33 0.42 0.34 0.29 0.28 0.22 0.19 44.53%
P/EPS 1.76 2.19 1.66 1.53 1.50 1.57 1.60 6.56%
EY 56.83 45.61 60.14 65.52 66.82 63.55 62.63 -6.27%
DY 0.00 0.00 0.00 0.00 0.00 28.57 28.57 -
P/NAPS 0.11 0.13 0.21 0.09 0.08 0.08 0.08 23.67%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 29/09/04 23/07/04 12/03/04 19/12/03 29/09/03 26/06/03 28/03/03 -
Price 0.21 0.21 0.26 0.16 0.15 0.14 0.13 -
P/RPS 0.33 0.34 0.43 0.27 0.30 0.22 0.18 49.84%
P/EPS 1.76 1.77 2.06 1.44 1.60 1.57 1.48 12.25%
EY 56.83 56.47 48.58 69.62 62.36 63.55 67.45 -10.80%
DY 0.00 0.00 0.00 0.00 0.00 28.57 30.77 -
P/NAPS 0.11 0.11 0.26 0.09 0.08 0.08 0.07 35.20%

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