[JKGLAND] YoY Annualized Quarter Result on 31-Jan-2018 [#4]

	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	CAGR
Annualized Quarter Result
Revenue	187,183	190,178	76,599	78,727	57,432	43,444	52,553	23.55%
YoY %	-1.57%	148.28%	-2.70%	37.08%	32.20%	-17.33%	-	-
Horiz. %	356.18%	361.88%	145.76%	149.80%	109.28%	82.67%	100.00%	-
PBT	29,944	25,305	2,754	22,038	13,109	23,837	24,661	3.28%
YoY %	18.33%	818.85%	-87.50%	68.11%	-45.01%	-3.34%	-	-
Horiz. %	121.42%	102.61%	11.17%	89.36%	53.16%	96.66%	100.00%	-
Tax	-7,879	-8,235	-708	-6,539	-3,815	-4,415	-5,503	6.15%
YoY %	4.32%	-1,063.14%	89.17%	-71.40%	13.59%	19.77%	-	-
Horiz. %	143.18%	149.65%	12.87%	118.83%	69.33%	80.23%	100.00%	-
NP	22,065	17,070	2,046	15,499	9,294	19,422	19,158	2.38%
YoY %	29.26%	734.31%	-86.80%	66.76%	-52.15%	1.38%	-	-
Horiz. %	115.17%	89.10%	10.68%	80.90%	48.51%	101.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	22,067	17,086	2,083	14,800	8,841	18,988	18,525	2.95%
YoY %	29.15%	720.26%	-85.93%	67.40%	-53.44%	2.50%	-	-
Horiz. %	119.12%	92.23%	11.24%	79.89%	47.72%	102.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.31%	32.54%	25.71%	29.67%	29.10%	18.52%	22.31%	-
YoY %	-19.15%	26.57%	-13.35%	1.96%	57.13%	-16.99%	-	-
Horiz. %	117.93%	145.85%	115.24%	132.99%	130.43%	83.01%	100.00%	-
Total Cost	165,118	173,108	74,553	63,228	48,138	24,022	33,395	30.49%
YoY %	-4.62%	132.19%	17.91%	31.35%	100.39%	-28.07%	-	-
Horiz. %	494.44%	518.37%	223.25%	189.33%	144.15%	71.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	500,484	477,735	454,986	477,735	303,324	296,197	273,319	10.59%
YoY %	4.76%	5.00%	-4.76%	57.50%	2.41%	8.37%	-	-
Horiz. %	183.11%	174.79%	166.47%	174.79%	110.98%	108.37%	100.00%	-

	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	CAGR
Dividend
Div	-	-	2,274	2,274	2,274	2,278	1,518	-
YoY %	-	-	0.00%	0.00%	-0.18%	50.07%	-	-
Horiz. %	-	-	149.80%	149.80%	149.80%	150.07%	100.00%	-
Div Payout %	-	-	109.21%	15.37%	25.73%	12.00%	8.20%	-
YoY %	-	-	610.54%	-40.26%	114.42%	46.34%	-	-
Horiz. %	-	-	1,331.83%	187.44%	313.78%	146.34%	100.00%	-

	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	CAGR
Equity
Net Worth	500,484	477,735	454,986	477,735	303,324	296,197	273,319	10.59%
YoY %	4.76%	5.00%	-4.76%	57.50%	2.41%	8.37%	-	-
Horiz. %	183.11%	174.79%	166.47%	174.79%	110.98%	108.37%	100.00%	-
NOSH	2,274,930	2,274,930	2,274,930	2,274,930	758,310	759,480	759,221	20.04%
YoY %	0.00%	0.00%	0.00%	200.00%	-0.15%	0.03%	-	-
Horiz. %	299.64%	299.64%	299.64%	299.64%	99.88%	100.03%	100.00%	-

	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	CAGR
Ratio Analysis
NP Margin	11.79%	8.98%	2.67%	19.69%	16.18%	44.71%	36.45%	-
YoY %	31.29%	236.33%	-86.44%	21.69%	-63.81%	22.66%	-	-
Horiz. %	32.35%	24.64%	7.33%	54.02%	44.39%	122.66%	100.00%	-
ROE	4.41%	3.58%	0.46%	3.10%	2.91%	6.41%	6.78%	-
YoY %	23.18%	678.26%	-85.16%	6.53%	-54.60%	-5.46%	-	-
Horiz. %	65.04%	52.80%	6.78%	45.72%	42.92%	94.54%	100.00%	-

	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	CAGR
Per Share
RPS	8.23	8.36	3.37	3.46	7.57	5.72	6.92	2.92%
YoY %	-1.56%	148.07%	-2.60%	-54.29%	32.34%	-17.34%	-	-
Horiz. %	118.93%	120.81%	48.70%	50.00%	109.39%	82.66%	100.00%	-
EPS	0.97	0.75	0.09	0.76	1.17	2.50	2.44	-14.23%
YoY %	29.33%	733.33%	-88.16%	-35.04%	-53.20%	2.46%	-	-
Horiz. %	39.75%	30.74%	3.69%	31.15%	47.95%	102.46%	100.00%	-
DPS	0.00	0.00	0.10	0.10	0.30	0.30	0.20	-
YoY %	0.00%	0.00%	0.00%	-66.67%	0.00%	50.00%	-	-
Horiz. %	0.00%	0.00%	50.00%	50.00%	150.00%	150.00%	100.00%	-
NAPS	0.22	0.21	0.20	0.21	0.40	0.39	0.36	-7.87%
YoY %	4.76%	5.00%	-4.76%	-47.50%	2.56%	8.33%	-	-
Horiz. %	61.11%	58.33%	55.56%	58.33%	111.11%	108.33%	100.00%	-

	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	CAGR
Adjusted Per Share Value based on latest NOSH - 2,274,930
RPS	8.23	8.36	3.37	3.46	2.52	1.91	2.31	23.56%
YoY %	-1.56%	148.07%	-2.60%	37.30%	31.94%	-17.32%	-	-
Horiz. %	356.28%	361.90%	145.89%	149.78%	109.09%	82.68%	100.00%	-
EPS	0.97	0.75	0.09	0.76	0.39	0.83	0.81	3.04%
YoY %	29.33%	733.33%	-88.16%	94.87%	-53.01%	2.47%	-	-
Horiz. %	119.75%	92.59%	11.11%	93.83%	48.15%	102.47%	100.00%	-
DPS	0.00	0.00	0.10	0.10	0.10	0.10	0.07	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	42.86%	-	-
Horiz. %	0.00%	0.00%	142.86%	142.86%	142.86%	142.86%	100.00%	-
NAPS	0.22	0.21	0.20	0.21	0.1333	0.1302	0.1201	10.60%
YoY %	4.76%	5.00%	-4.76%	57.54%	2.38%	8.41%	-	-
Horiz. %	183.18%	174.85%	166.53%	174.85%	110.99%	108.41%	100.00%	-

	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/01/21	31/01/20	31/01/19	30/01/18	31/01/17	29/01/16	30/01/15	-
Price	0.08	0.075	0.08	0.095	0.17	0.195	0.295	-
P/RPS	0.97	0.90	2.38	2.75	2.24	3.41	4.26	-21.83%
YoY %	7.78%	-62.18%	-13.45%	22.77%	-34.31%	-19.95%	-	-
Horiz. %	22.77%	21.13%	55.87%	64.55%	52.58%	80.05%	100.00%	-
P/EPS	8.25	9.99	87.37	14.60	14.58	7.80	12.09	-6.16%
YoY %	-17.42%	-88.57%	498.42%	0.14%	86.92%	-35.48%	-	-
Horiz. %	68.24%	82.63%	722.66%	120.76%	120.60%	64.52%	100.00%	-
EY	12.13	10.01	1.14	6.85	6.86	12.82	8.27	6.58%
YoY %	21.18%	778.07%	-83.36%	-0.15%	-46.49%	55.02%	-	-
Horiz. %	146.67%	121.04%	13.78%	82.83%	82.95%	155.02%	100.00%	-
DY	0.00	0.00	1.25	1.05	1.76	1.54	0.68	-
YoY %	0.00%	0.00%	19.05%	-40.34%	14.29%	126.47%	-	-
Horiz. %	0.00%	0.00%	183.82%	154.41%	258.82%	226.47%	100.00%	-
P/NAPS	0.36	0.36	0.40	0.45	0.43	0.50	0.82	-12.80%
YoY %	0.00%	-10.00%	-11.11%	4.65%	-14.00%	-39.02%	-	-
Horiz. %	43.90%	43.90%	48.78%	54.88%	52.44%	60.98%	100.00%	-

	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	CAGR
Price Multiplier on Announcement Date
Date	29/03/21	10/04/20	28/03/19	29/03/18	17/03/17	29/03/16	30/03/15	-
Price	0.10	0.065	0.075	0.085	0.165	0.205	0.295	-
P/RPS	1.22	0.78	2.23	2.46	2.18	3.58	4.26	-18.79%
YoY %	56.41%	-65.02%	-9.35%	12.84%	-39.11%	-15.96%	-	-
Horiz. %	28.64%	18.31%	52.35%	57.75%	51.17%	84.04%	100.00%	-
P/EPS	10.31	8.65	81.91	13.07	14.15	8.20	12.09	-2.61%
YoY %	19.19%	-89.44%	526.70%	-7.63%	72.56%	-32.18%	-	-
Horiz. %	85.28%	71.55%	677.50%	108.11%	117.04%	67.82%	100.00%	-
EY	9.70	11.55	1.22	7.65	7.07	12.20	8.27	2.69%
YoY %	-16.02%	846.72%	-84.05%	8.20%	-42.05%	47.52%	-	-
Horiz. %	117.29%	139.66%	14.75%	92.50%	85.49%	147.52%	100.00%	-
DY	0.00	0.00	1.33	1.18	1.82	1.46	0.68	-
YoY %	0.00%	0.00%	12.71%	-35.16%	24.66%	114.71%	-	-
Horiz. %	0.00%	0.00%	195.59%	173.53%	267.65%	214.71%	100.00%	-
P/NAPS	0.45	0.31	0.38	0.40	0.41	0.53	0.82	-9.50%
YoY %	45.16%	-18.42%	-5.00%	-2.44%	-22.64%	-35.37%	-	-
Horiz. %	54.88%	37.80%	46.34%	48.78%	50.00%	64.63%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos