[JKGLAND] YoY Annualized Quarter Result on 31-Jan-2009 [#4]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
30-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jan-2009 [#4]
Profit Trend
QoQ- -13.15%
YoY- -24.81%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 48,316 53,614 58,945 74,448 56,744 49,812 58,996 -3.27%
PBT 20,296 20,321 19,248 23,620 31,578 20,654 17,181 2.81%
Tax -5,385 -3,632 -4,995 -6,636 -8,332 -5,597 -4,852 1.75%
NP 14,911 16,689 14,253 16,984 23,246 15,057 12,329 3.21%
-
NP to SH 14,339 16,065 13,661 16,471 21,906 14,415 11,549 3.67%
-
Tax Rate 26.53% 17.87% 25.95% 28.09% 26.39% 27.10% 28.24% -
Total Cost 33,405 36,925 44,692 57,464 33,498 34,755 46,667 -5.41%
-
Net Worth 197,256 189,445 174,244 174,683 166,735 14,408 140,250 5.84%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div 3,793 11,366 7,575 11,392 18,947 - 11,371 -16.71%
Div Payout % 26.46% 70.75% 55.46% 69.17% 86.49% - 98.46% -
Equity
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 197,256 189,445 174,244 174,683 166,735 14,408 140,250 5.84%
NOSH 758,677 757,783 757,584 759,495 757,889 75,833 75,810 46.77%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 30.86% 31.13% 24.18% 22.81% 40.97% 30.23% 20.90% -
ROE 7.27% 8.48% 7.84% 9.43% 13.14% 100.05% 8.23% -
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 6.37 7.08 7.78 9.80 7.49 65.69 77.82 -34.09%
EPS 1.89 2.12 1.80 2.17 2.89 1.90 15.23 -29.36%
DPS 0.50 1.50 1.00 1.50 2.50 0.00 15.00 -43.25%
NAPS 0.26 0.25 0.23 0.23 0.22 0.19 1.85 -27.88%
Adjusted Per Share Value based on latest NOSH - 752,903
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 2.12 2.36 2.59 3.27 2.49 2.19 2.59 -3.28%
EPS 0.63 0.71 0.60 0.72 0.96 0.63 0.51 3.58%
DPS 0.17 0.50 0.33 0.50 0.83 0.00 0.50 -16.44%
NAPS 0.0867 0.0833 0.0766 0.0768 0.0733 0.0063 0.0617 5.83%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 -
Price 0.19 0.19 0.16 0.11 0.19 0.17 0.17 -
P/RPS 2.98 2.69 2.06 1.12 2.54 0.26 0.22 54.36%
P/EPS 10.05 8.96 8.87 5.07 6.57 0.89 1.12 44.12%
EY 9.95 11.16 11.27 19.72 15.21 111.82 89.61 -30.66%
DY 2.63 7.89 6.25 13.64 13.16 0.00 88.24 -44.30%
P/NAPS 0.73 0.76 0.70 0.48 0.86 0.89 0.09 41.72%
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 29/03/12 25/03/11 26/03/10 30/03/09 28/03/08 29/03/07 30/03/06 -
Price 0.19 0.19 0.17 0.12 0.16 0.17 0.19 -
P/RPS 2.98 2.69 2.18 1.22 2.14 0.26 0.24 52.14%
P/EPS 10.05 8.96 9.43 5.53 5.54 0.89 1.25 41.51%
EY 9.95 11.16 10.61 18.07 18.06 111.82 80.18 -29.36%
DY 2.63 7.89 5.88 12.50 15.63 0.00 78.95 -43.26%
P/NAPS 0.73 0.76 0.74 0.52 0.73 0.89 0.10 39.25%

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