[JKGLAND] YoY Annual (Unaudited) Result on 31-Jan-2010 [#4]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
26-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jan-2010 [#4]
Profit Trend
YoY- -17.06%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 93,049 48,316 53,614 58,945 74,448 56,744 49,812 10.96%
PBT 62,347 20,296 20,321 19,248 23,620 31,578 20,654 20.19%
Tax -8,366 -5,385 -3,632 -4,995 -6,636 -8,332 -5,597 6.92%
NP 53,981 14,911 16,689 14,253 16,984 23,246 15,057 23.68%
-
NP to SH 52,972 14,339 16,065 13,661 16,471 21,906 14,415 24.19%
-
Tax Rate 13.42% 26.53% 17.87% 25.95% 28.09% 26.39% 27.10% -
Total Cost 39,068 33,405 36,925 44,692 57,464 33,498 34,755 1.96%
-
Net Worth 242,508 197,256 189,445 174,244 174,683 166,735 14,408 60.01%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div 3,789 3,793 11,366 7,575 11,392 18,947 - -
Div Payout % 7.15% 26.46% 70.75% 55.46% 69.17% 86.49% - -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 242,508 197,256 189,445 174,244 174,683 166,735 14,408 60.01%
NOSH 757,839 758,677 757,783 757,584 759,495 757,889 75,833 46.71%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 58.01% 30.86% 31.13% 24.18% 22.81% 40.97% 30.23% -
ROE 21.84% 7.27% 8.48% 7.84% 9.43% 13.14% 100.05% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 12.28 6.37 7.08 7.78 9.80 7.49 65.69 -24.36%
EPS 6.99 1.89 2.12 1.80 2.17 2.89 1.90 24.22%
DPS 0.50 0.50 1.50 1.00 1.50 2.50 0.00 -
NAPS 0.32 0.26 0.25 0.23 0.23 0.22 0.19 9.06%
Adjusted Per Share Value based on latest NOSH - 766,666
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 4.09 2.12 2.36 2.59 3.27 2.49 2.19 10.96%
EPS 2.33 0.63 0.71 0.60 0.72 0.96 0.63 24.33%
DPS 0.17 0.17 0.50 0.33 0.50 0.83 0.00 -
NAPS 0.1066 0.0867 0.0833 0.0766 0.0768 0.0733 0.0063 60.15%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 0.205 0.19 0.19 0.16 0.11 0.19 0.17 -
P/RPS 1.67 2.98 2.69 2.06 1.12 2.54 0.26 36.30%
P/EPS 2.93 10.05 8.96 8.87 5.07 6.57 0.89 21.94%
EY 34.10 9.95 11.16 11.27 19.72 15.21 111.82 -17.94%
DY 2.44 2.63 7.89 6.25 13.64 13.16 0.00 -
P/NAPS 0.64 0.73 0.76 0.70 0.48 0.86 0.89 -5.34%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 27/03/13 29/03/12 25/03/11 26/03/10 30/03/09 28/03/08 29/03/07 -
Price 0.225 0.19 0.19 0.17 0.12 0.16 0.17 -
P/RPS 1.83 2.98 2.69 2.18 1.22 2.14 0.26 38.39%
P/EPS 3.22 10.05 8.96 9.43 5.53 5.54 0.89 23.87%
EY 31.07 9.95 11.16 10.61 18.07 18.06 111.82 -19.20%
DY 2.22 2.63 7.89 5.88 12.50 15.63 0.00 -
P/NAPS 0.70 0.73 0.76 0.74 0.52 0.73 0.89 -3.91%

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