[JKGLAND] YoY Annualized Quarter Result on 30-Apr-2003 [#1]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
26-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
30-Apr-2003 [#1]
Profit Trend
QoQ- 11.72%
YoY- 7.04%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Revenue 49,276 55,788 36,824 34,604 67,528 53,928 44,216 1.82%
PBT 18,136 15,300 7,916 10,596 9,748 5,100 4,096 28.12%
Tax -4,756 -4,852 -2,856 -3,180 -2,820 -1,600 -1,616 19.70%
NP 13,380 10,448 5,060 7,416 6,928 3,500 2,480 32.41%
-
NP to SH 12,932 10,448 5,060 7,416 6,928 3,500 2,480 31.66%
-
Tax Rate 26.22% 31.71% 36.08% 30.01% 28.93% 31.37% 39.45% -
Total Cost 35,896 45,340 31,764 27,188 60,600 50,428 41,736 -2.47%
-
Net Worth 144,194 159,453 146,194 139,809 135,977 128,586 123,243 2.65%
Dividend
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Net Worth 144,194 159,453 146,194 139,809 135,977 128,586 123,243 2.65%
NOSH 75,892 75,930 75,748 75,983 75,964 76,086 75,609 0.06%
Ratio Analysis
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
NP Margin 27.15% 18.73% 13.74% 21.43% 10.26% 6.49% 5.61% -
ROE 8.97% 6.55% 3.46% 5.30% 5.09% 2.72% 2.01% -
Per Share
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 64.93 73.47 48.61 45.54 88.89 70.88 58.48 1.75%
EPS 17.04 13.76 6.68 9.76 9.12 4.60 3.28 31.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 2.10 1.93 1.84 1.79 1.69 1.63 2.58%
Adjusted Per Share Value based on latest NOSH - 75,983
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 2.17 2.45 1.62 1.52 2.97 2.37 1.94 1.88%
EPS 0.57 0.46 0.22 0.33 0.30 0.15 0.11 31.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0634 0.0701 0.0643 0.0615 0.0598 0.0565 0.0542 2.64%
Price Multiplier on Financial Quarter End Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 28/04/00 -
Price 0.17 0.22 0.26 0.14 0.15 0.10 0.20 -
P/RPS 0.26 0.30 0.53 0.31 0.17 0.14 0.34 -4.37%
P/EPS 1.00 1.60 3.89 1.43 1.64 2.17 6.10 -26.01%
EY 100.24 62.55 25.69 69.71 60.80 46.00 16.40 35.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.10 0.13 0.08 0.08 0.06 0.12 -4.67%
Price Multiplier on Announcement Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 30/06/06 30/06/05 23/07/04 26/06/03 26/06/02 28/06/01 29/06/00 -
Price 0.19 0.27 0.21 0.14 0.12 0.10 0.15 -
P/RPS 0.29 0.37 0.43 0.31 0.13 0.14 0.26 1.83%
P/EPS 1.12 1.96 3.14 1.43 1.32 2.17 4.57 -20.88%
EY 89.68 50.96 31.81 69.71 76.00 46.00 21.87 26.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.13 0.11 0.08 0.07 0.06 0.09 1.77%

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