[JKGLAND] YoY Annualized Quarter Result on 31-Jan-2006 [#4]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
30-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jan-2006 [#4]
Profit Trend
QoQ- 6.96%
YoY- 4.41%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Revenue 74,448 56,744 49,812 58,996 53,635 46,159 56,033 4.84%
PBT 23,620 31,578 20,654 17,181 16,161 13,538 9,015 17.39%
Tax -6,636 -8,332 -5,597 -4,852 -5,100 -3,965 -2,377 18.64%
NP 16,984 23,246 15,057 12,329 11,061 9,573 6,638 16.93%
-
NP to SH 16,471 21,906 14,415 11,549 11,061 9,573 6,638 16.33%
-
Tax Rate 28.09% 26.39% 27.10% 28.24% 31.56% 29.29% 26.37% -
Total Cost 57,464 33,498 34,755 46,667 42,574 36,586 49,395 2.55%
-
Net Worth 174,683 166,735 14,408 140,250 156,173 144,844 137,973 4.00%
Dividend
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Div 11,392 18,947 - 11,371 - - 3,032 24.65%
Div Payout % 69.17% 86.49% - 98.46% - - 45.68% -
Equity
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Net Worth 174,683 166,735 14,408 140,250 156,173 144,844 137,973 4.00%
NOSH 759,495 757,889 75,833 75,810 75,812 75,834 75,809 46.77%
Ratio Analysis
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
NP Margin 22.81% 40.97% 30.23% 20.90% 20.62% 20.74% 11.85% -
ROE 9.43% 13.14% 100.05% 8.23% 7.08% 6.61% 4.81% -
Per Share
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 9.80 7.49 65.69 77.82 70.75 60.87 73.91 -28.56%
EPS 2.17 2.89 1.90 15.23 14.59 12.62 8.75 -20.71%
DPS 1.50 2.50 0.00 15.00 0.00 0.00 4.00 -15.06%
NAPS 0.23 0.22 0.19 1.85 2.06 1.91 1.82 -29.13%
Adjusted Per Share Value based on latest NOSH - 75,780
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 3.29 2.51 2.20 2.61 2.37 2.04 2.48 4.81%
EPS 0.73 0.97 0.64 0.51 0.49 0.42 0.29 16.61%
DPS 0.50 0.84 0.00 0.50 0.00 0.00 0.13 25.14%
NAPS 0.0773 0.0738 0.0064 0.062 0.0691 0.0641 0.061 4.02%
Price Multiplier on Financial Quarter End Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 -
Price 0.11 0.19 0.17 0.17 0.20 0.21 0.14 -
P/RPS 1.12 2.54 0.26 0.22 0.28 0.35 0.19 34.36%
P/EPS 5.07 6.57 0.89 1.12 1.37 1.66 1.60 21.17%
EY 19.72 15.21 111.82 89.61 72.95 60.11 62.54 -17.48%
DY 13.64 13.16 0.00 88.24 0.00 0.00 28.57 -11.58%
P/NAPS 0.48 0.86 0.89 0.09 0.10 0.11 0.08 34.76%
Price Multiplier on Announcement Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 30/03/09 28/03/08 29/03/07 30/03/06 29/03/05 12/03/04 28/03/03 -
Price 0.12 0.16 0.17 0.19 0.22 0.26 0.13 -
P/RPS 1.22 2.14 0.26 0.24 0.31 0.43 0.18 37.52%
P/EPS 5.53 5.54 0.89 1.25 1.51 2.06 1.48 24.54%
EY 18.07 18.06 111.82 80.18 66.32 48.55 67.36 -19.67%
DY 12.50 15.63 0.00 78.95 0.00 0.00 30.77 -13.92%
P/NAPS 0.52 0.73 0.89 0.10 0.11 0.14 0.07 39.64%

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