[JKGLAND] YoY Annualized Quarter Result on 31-Oct-2017 [#3]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
21-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
31-Oct-2017 [#3]
Profit Trend
QoQ- -11.43%
YoY- 9.75%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Revenue 167,429 168,809 81,432 71,921 57,504 45,133 43,021 25.39%
PBT 22,786 17,790 3,253 25,250 19,842 18,590 21,729 0.79%
Tax -5,805 -4,420 -2,621 -9,582 -5,914 -5,224 -5,465 1.01%
NP 16,981 13,370 632 15,668 13,928 13,366 16,264 0.72%
-
NP to SH 16,982 13,390 653 14,672 13,368 12,814 15,637 1.38%
-
Tax Rate 25.48% 24.85% 80.57% 37.95% 29.81% 28.10% 25.15% -
Total Cost 150,448 155,438 80,800 56,253 43,576 31,766 26,757 33.31%
-
Net Worth 477,735 477,735 454,986 454,986 303,818 280,005 272,392 9.80%
Dividend
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Net Worth 477,735 477,735 454,986 454,986 303,818 280,005 272,392 9.80%
NOSH 2,274,930 2,274,930 2,274,930 2,274,930 759,545 756,771 756,645 20.11%
Ratio Analysis
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
NP Margin 10.14% 7.92% 0.78% 21.78% 24.22% 29.62% 37.80% -
ROE 3.55% 2.80% 0.14% 3.22% 4.40% 4.58% 5.74% -
Per Share
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 7.36 7.42 3.58 3.16 7.57 5.96 5.69 4.37%
EPS 0.75 0.59 0.03 0.80 1.76 1.69 2.07 -15.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.20 0.20 0.40 0.37 0.36 -8.58%
Adjusted Per Share Value based on latest NOSH - 2,274,930
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 7.36 7.42 3.58 3.16 2.53 1.98 1.89 25.40%
EPS 0.75 0.59 0.03 0.80 0.59 0.56 0.69 1.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.20 0.20 0.1336 0.1231 0.1197 9.81%
Price Multiplier on Financial Quarter End Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 -
Price 0.08 0.075 0.075 0.105 0.19 0.225 0.335 -
P/RPS 1.09 1.01 2.10 3.32 2.51 3.77 5.89 -24.49%
P/EPS 10.72 12.74 261.15 16.28 10.80 13.29 16.21 -6.65%
EY 9.33 7.85 0.38 6.14 9.26 7.53 6.17 7.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.36 0.38 0.53 0.48 0.61 0.93 -13.84%
Price Multiplier on Announcement Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 22/12/20 16/12/19 26/12/18 21/12/17 15/12/16 21/12/15 22/12/14 -
Price 0.09 0.08 0.075 0.095 0.185 0.215 0.28 -
P/RPS 1.22 1.08 2.10 3.00 2.44 3.61 4.92 -20.72%
P/EPS 12.06 13.59 261.15 14.73 10.51 12.70 13.55 -1.92%
EY 8.29 7.36 0.38 6.79 9.51 7.88 7.38 1.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.38 0.38 0.48 0.46 0.58 0.78 -9.44%

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