[JKGLAND] YoY Annualized Quarter Result on 31-Jul-2005 [#2]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
29-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- 8.23%
YoY- 67.33%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 77,166 60,524 49,818 59,850 42,466 38,796 73,886 0.72%
PBT 28,206 35,678 16,178 16,592 10,012 11,102 9,712 19.42%
Tax -6,870 -9,116 -4,502 -5,284 -3,254 -3,286 -2,802 16.10%
NP 21,336 26,562 11,676 11,308 6,758 7,816 6,910 20.65%
-
NP to SH 20,650 25,994 11,252 11,308 6,758 7,816 6,910 19.99%
-
Tax Rate 24.36% 25.55% 27.83% 31.85% 32.50% 29.60% 28.85% -
Total Cost 55,830 33,962 38,142 48,542 35,708 30,980 66,976 -2.98%
-
Net Worth 167,022 167,212 75,822 134,907 148,494 139,625 135,623 3.52%
Dividend
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Div - - - - - 6,070 6,061 -
Div Payout % - - - - - 77.67% 87.72% -
Equity
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Net Worth 167,022 167,212 75,822 134,907 148,494 139,625 135,623 3.52%
NOSH 759,191 760,058 75,822 75,790 75,762 75,883 75,767 46.77%
Ratio Analysis
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
NP Margin 27.65% 43.89% 23.44% 18.89% 15.91% 20.15% 9.35% -
ROE 12.36% 15.55% 14.84% 8.38% 4.55% 5.60% 5.09% -
Per Share
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 10.16 7.96 65.70 78.97 56.05 51.13 97.52 -31.38%
EPS 2.72 3.42 1.48 14.92 8.92 10.30 9.12 -18.24%
DPS 0.00 0.00 0.00 0.00 0.00 8.00 8.00 -
NAPS 0.22 0.22 1.00 1.78 1.96 1.84 1.79 -29.46%
Adjusted Per Share Value based on latest NOSH - 75,860
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 3.39 2.66 2.19 2.63 1.87 1.71 3.25 0.70%
EPS 0.91 1.14 0.49 0.50 0.30 0.34 0.30 20.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.27 0.27 -
NAPS 0.0734 0.0735 0.0333 0.0593 0.0653 0.0614 0.0596 3.52%
Price Multiplier on Financial Quarter End Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 -
Price 0.14 0.41 0.17 0.20 0.21 0.14 0.13 -
P/RPS 1.38 5.15 0.26 0.25 0.37 0.27 0.13 48.19%
P/EPS 5.15 11.99 1.15 1.34 2.35 1.36 1.43 23.78%
EY 19.43 8.34 87.29 74.60 42.48 73.57 70.15 -19.24%
DY 0.00 0.00 0.00 0.00 0.00 57.14 61.54 -
P/NAPS 0.64 1.86 0.17 0.11 0.11 0.08 0.07 44.55%
Price Multiplier on Announcement Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 24/09/08 24/09/07 27/09/06 29/09/05 29/09/04 29/09/03 26/09/02 -
Price 0.12 0.27 0.16 0.17 0.21 0.15 0.13 -
P/RPS 1.18 3.39 0.24 0.22 0.37 0.29 0.13 44.38%
P/EPS 4.41 7.89 1.08 1.14 2.35 1.46 1.43 20.62%
EY 22.67 12.67 92.75 87.76 42.48 68.67 70.15 -17.14%
DY 0.00 0.00 0.00 0.00 0.00 53.33 61.54 -
P/NAPS 0.55 1.23 0.16 0.10 0.11 0.08 0.07 40.95%

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