[JKGLAND] YoY Annualized Quarter Result on 31-Jul-2003 [#2]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
29-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- 5.39%
YoY- 13.11%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 49,818 59,850 42,466 38,796 73,886 63,136 48,498 0.44%
PBT 16,178 16,592 10,012 11,102 9,712 10,174 7,084 14.74%
Tax -4,502 -5,284 -3,254 -3,286 -2,802 -2,824 -2,058 13.92%
NP 11,676 11,308 6,758 7,816 6,910 7,350 5,026 15.07%
-
NP to SH 11,252 11,308 6,758 7,816 6,910 7,350 5,026 14.36%
-
Tax Rate 27.83% 31.85% 32.50% 29.60% 28.85% 27.76% 29.05% -
Total Cost 38,142 48,542 35,708 30,980 66,976 55,786 43,472 -2.15%
-
Net Worth 75,822 134,907 148,494 139,625 135,623 131,087 125,270 -8.02%
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div - - - 6,070 6,061 - - -
Div Payout % - - - 77.67% 87.72% - - -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 75,822 134,907 148,494 139,625 135,623 131,087 125,270 -8.02%
NOSH 75,822 75,790 75,762 75,883 75,767 75,773 75,921 -0.02%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 23.44% 18.89% 15.91% 20.15% 9.35% 11.64% 10.36% -
ROE 14.84% 8.38% 4.55% 5.60% 5.09% 5.61% 4.01% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 65.70 78.97 56.05 51.13 97.52 83.32 63.88 0.46%
EPS 1.48 14.92 8.92 10.30 9.12 9.70 6.62 -22.08%
DPS 0.00 0.00 0.00 8.00 8.00 0.00 0.00 -
NAPS 1.00 1.78 1.96 1.84 1.79 1.73 1.65 -8.00%
Adjusted Per Share Value based on latest NOSH - 75,793
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 2.19 2.63 1.87 1.71 3.25 2.78 2.13 0.46%
EPS 0.49 0.50 0.30 0.34 0.30 0.32 0.22 14.27%
DPS 0.00 0.00 0.00 0.27 0.27 0.00 0.00 -
NAPS 0.0333 0.0593 0.0653 0.0614 0.0596 0.0576 0.0551 -8.04%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 -
Price 0.17 0.20 0.21 0.14 0.13 0.12 0.20 -
P/RPS 0.26 0.25 0.37 0.27 0.13 0.14 0.31 -2.88%
P/EPS 1.15 1.34 2.35 1.36 1.43 1.24 3.02 -14.85%
EY 87.29 74.60 42.48 73.57 70.15 80.83 33.10 17.53%
DY 0.00 0.00 0.00 57.14 61.54 0.00 0.00 -
P/NAPS 0.17 0.11 0.11 0.08 0.07 0.07 0.12 5.97%
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 27/09/06 29/09/05 29/09/04 29/09/03 26/09/02 27/09/01 29/09/00 -
Price 0.16 0.17 0.21 0.15 0.13 0.11 0.15 -
P/RPS 0.24 0.22 0.37 0.29 0.13 0.13 0.23 0.71%
P/EPS 1.08 1.14 2.35 1.46 1.43 1.13 2.27 -11.63%
EY 92.75 87.76 42.48 68.67 70.15 88.18 44.13 13.17%
DY 0.00 0.00 0.00 53.33 61.54 0.00 0.00 -
P/NAPS 0.16 0.10 0.11 0.08 0.07 0.06 0.09 10.05%

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