[JKGLAND] YoY Annualized Quarter Result on 30-Apr-2013 [#1]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
21-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- -68.96%
YoY- -7.72%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 140,760 98,976 31,716 46,716 58,992 73,036 66,676 13.24%
PBT 61,608 49,452 16,992 23,604 24,648 22,568 16,412 24.64%
Tax -15,576 -12,736 -4,728 -6,372 -6,168 -5,900 -4,428 23.29%
NP 46,032 36,716 12,264 17,232 18,480 16,668 11,984 25.11%
-
NP to SH 44,384 35,168 11,668 16,440 17,816 16,004 11,444 25.31%
-
Tax Rate 25.28% 25.75% 27.82% 27.00% 25.02% 26.14% 26.98% -
Total Cost 94,728 62,260 19,452 29,484 40,512 56,368 54,692 9.57%
-
Net Worth 303,999 288,013 268,671 251,166 196,277 188,726 180,694 9.04%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 303,999 288,013 268,671 251,166 196,277 188,726 180,694 9.04%
NOSH 759,999 757,931 767,631 761,111 754,915 754,905 752,894 0.15%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 32.70% 37.10% 38.67% 36.89% 31.33% 22.82% 17.97% -
ROE 14.60% 12.21% 4.34% 6.55% 9.08% 8.48% 6.33% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 18.52 13.06 4.13 6.14 7.81 9.67 8.86 13.06%
EPS 5.84 4.64 1.52 2.16 2.36 2.12 1.52 25.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.38 0.35 0.33 0.26 0.25 0.24 8.87%
Adjusted Per Share Value based on latest NOSH - 761,111
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 6.19 4.35 1.39 2.05 2.59 3.21 2.93 13.26%
EPS 1.95 1.55 0.51 0.72 0.78 0.70 0.50 25.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1336 0.1266 0.1181 0.1104 0.0863 0.083 0.0794 9.05%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 0.205 0.295 0.335 0.22 0.20 0.19 0.16 -
P/RPS 1.11 2.26 8.11 3.58 2.56 1.96 1.81 -7.81%
P/EPS 3.51 6.36 22.04 10.19 8.47 8.96 10.53 -16.71%
EY 28.49 15.73 4.54 9.82 11.80 11.16 9.50 20.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.78 0.96 0.67 0.77 0.76 0.67 -4.44%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/06/16 22/06/15 27/06/14 21/06/13 27/06/12 24/06/11 17/06/10 -
Price 0.195 0.28 0.335 0.28 0.19 0.19 0.16 -
P/RPS 1.05 2.14 8.11 4.56 2.43 1.96 1.81 -8.66%
P/EPS 3.34 6.03 22.04 12.96 8.05 8.96 10.53 -17.40%
EY 29.95 16.57 4.54 7.71 12.42 11.16 9.50 21.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.74 0.96 0.85 0.73 0.76 0.67 -5.07%

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