[JKGLAND] YoY Cumulative Quarter Result on 31-Jan-2012 [#4]

	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
Cumulative Result
Revenue	52,553	58,850	93,049	48,316	53,614	58,945	74,448	-5.63%
YoY %	-10.70%	-36.75%	92.58%	-9.88%	-9.04%	-20.82%	-	-
Horiz. %	70.59%	79.05%	124.99%	64.90%	72.02%	79.18%	100.00%	-
PBT	24,661	30,634	62,347	20,296	20,321	19,248	23,620	0.72%
YoY %	-19.50%	-50.87%	207.19%	-0.12%	5.57%	-18.51%	-	-
Horiz. %	104.41%	129.70%	263.96%	85.93%	86.03%	81.49%	100.00%	-
Tax	-5,503	-8,168	-8,366	-5,385	-3,632	-4,995	-6,636	-3.07%
YoY %	32.63%	2.37%	-55.36%	-48.27%	27.29%	24.73%	-	-
Horiz. %	82.93%	123.09%	126.07%	81.15%	54.73%	75.27%	100.00%	-
NP	19,158	22,466	53,981	14,911	16,689	14,253	16,984	2.02%
YoY %	-14.72%	-58.38%	262.02%	-10.65%	17.09%	-16.08%	-	-
Horiz. %	112.80%	132.28%	317.83%	87.79%	98.26%	83.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,525	21,456	52,972	14,339	16,065	13,661	16,471	1.97%
YoY %	-13.66%	-59.50%	269.43%	-10.74%	17.60%	-17.06%	-	-
Horiz. %	112.47%	130.27%	321.61%	87.06%	97.54%	82.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.31%	26.66%	13.42%	26.53%	17.87%	25.95%	28.09%	-
YoY %	-16.32%	98.66%	-49.42%	48.46%	-31.14%	-7.62%	-	-
Horiz. %	79.42%	94.91%	47.78%	94.45%	63.62%	92.38%	100.00%	-
Total Cost	33,395	36,384	39,068	33,405	36,925	44,692	57,464	-8.64%
YoY %	-8.22%	-6.87%	16.95%	-9.53%	-17.38%	-22.23%	-	-
Horiz. %	58.11%	63.32%	67.99%	58.13%	64.26%	77.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	273,319	257,775	242,508	197,256	189,445	174,244	174,683	7.74%
YoY %	6.03%	6.30%	22.94%	4.12%	8.72%	-0.25%	-	-
Horiz. %	156.47%	147.57%	138.83%	112.92%	108.45%	99.75%	100.00%	-

	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
Dividend
Div	1,518	3,790	3,789	3,793	11,366	7,575	11,392	-28.52%
YoY %	-59.95%	0.03%	-0.11%	-66.63%	50.05%	-33.51%	-	-
Horiz. %	13.33%	33.27%	33.26%	33.30%	99.77%	66.49%	100.00%	-
Div Payout %	8.20%	17.67%	7.15%	26.46%	70.75%	55.46%	69.17%	-
YoY %	-53.59%	147.13%	-72.98%	-62.60%	27.57%	-19.82%	-	-
Horiz. %	11.85%	25.55%	10.34%	38.25%	102.28%	80.18%	100.00%	-

	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
Equity
Net Worth	273,319	257,775	242,508	197,256	189,445	174,244	174,683	7.74%
YoY %	6.03%	6.30%	22.94%	4.12%	8.72%	-0.25%	-	-
Horiz. %	156.47%	147.57%	138.83%	112.92%	108.45%	99.75%	100.00%	-
NOSH	759,221	758,162	757,839	758,677	757,783	757,584	759,495	-0.00%
YoY %	0.14%	0.04%	-0.11%	0.12%	0.03%	-0.25%	-	-
Horiz. %	99.96%	99.82%	99.78%	99.89%	99.77%	99.75%	100.00%	-

	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
Ratio Analysis
NP Margin	36.45%	38.18%	58.01%	30.86%	31.13%	24.18%	22.81%	-
YoY %	-4.53%	-34.18%	87.98%	-0.87%	28.74%	6.01%	-	-
Horiz. %	159.80%	167.38%	254.32%	135.29%	136.48%	106.01%	100.00%	-
ROE	6.78%	8.32%	21.84%	7.27%	8.48%	7.84%	9.43%	-
YoY %	-18.51%	-61.90%	200.41%	-14.27%	8.16%	-16.86%	-	-
Horiz. %	71.90%	88.23%	231.60%	77.09%	89.93%	83.14%	100.00%	-

	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
Per Share
RPS	6.92	7.76	12.28	6.37	7.08	7.78	9.80	-5.63%
YoY %	-10.82%	-36.81%	92.78%	-10.03%	-9.00%	-20.61%	-	-
Horiz. %	70.61%	79.18%	125.31%	65.00%	72.24%	79.39%	100.00%	-
EPS	2.44	2.83	6.99	1.89	2.12	1.80	2.17	1.97%
YoY %	-13.78%	-59.51%	269.84%	-10.85%	17.78%	-17.05%	-	-
Horiz. %	112.44%	130.41%	322.12%	87.10%	97.70%	82.95%	100.00%	-
DPS	0.20	0.50	0.50	0.50	1.50	1.00	1.50	-28.51%
YoY %	-60.00%	0.00%	0.00%	-66.67%	50.00%	-33.33%	-	-
Horiz. %	13.33%	33.33%	33.33%	33.33%	100.00%	66.67%	100.00%	-
NAPS	0.36	0.34	0.32	0.26	0.25	0.23	0.23	7.74%
YoY %	5.88%	6.25%	23.08%	4.00%	8.70%	0.00%	-	-
Horiz. %	156.52%	147.83%	139.13%	113.04%	108.70%	100.00%	100.00%	-

	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
Adjusted Per Share Value based on latest NOSH - 764,545
RPS	2.31	2.59	4.09	2.12	2.36	2.59	3.27	-5.62%
YoY %	-10.81%	-36.67%	92.92%	-10.17%	-8.88%	-20.80%	-	-
Horiz. %	70.64%	79.20%	125.08%	64.83%	72.17%	79.20%	100.00%	-
EPS	0.81	0.94	2.33	0.63	0.71	0.60	0.72	1.98%
YoY %	-13.83%	-59.66%	269.84%	-11.27%	18.33%	-16.67%	-	-
Horiz. %	112.50%	130.56%	323.61%	87.50%	98.61%	83.33%	100.00%	-
DPS	0.07	0.17	0.17	0.17	0.50	0.33	0.50	-27.93%
YoY %	-58.82%	0.00%	0.00%	-66.00%	51.52%	-34.00%	-	-
Horiz. %	14.00%	34.00%	34.00%	34.00%	100.00%	66.00%	100.00%	-
NAPS	0.1201	0.1133	0.1066	0.0867	0.0833	0.0766	0.0768	7.73%
YoY %	6.00%	6.29%	22.95%	4.08%	8.75%	-0.26%	-	-
Horiz. %	156.38%	147.53%	138.80%	112.89%	108.46%	99.74%	100.00%	-

	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/01/15	30/01/14	31/01/13	31/01/12	31/01/11	29/01/10	30/01/09	-
Price	0.295	0.285	0.205	0.19	0.19	0.16	0.11	-
P/RPS	4.26	3.67	1.67	2.98	2.69	2.06	1.12	24.92%
YoY %	16.08%	119.76%	-43.96%	10.78%	30.58%	83.93%	-	-
Horiz. %	380.36%	327.68%	149.11%	266.07%	240.18%	183.93%	100.00%	-
P/EPS	12.09	10.07	2.93	10.05	8.96	8.87	5.07	15.57%
YoY %	20.06%	243.69%	-70.85%	12.17%	1.01%	74.95%	-	-
Horiz. %	238.46%	198.62%	57.79%	198.22%	176.73%	174.95%	100.00%	-
EY	8.27	9.93	34.10	9.95	11.16	11.27	19.72	-13.47%
YoY %	-16.72%	-70.88%	242.71%	-10.84%	-0.98%	-42.85%	-	-
Horiz. %	41.94%	50.35%	172.92%	50.46%	56.59%	57.15%	100.00%	-
DY	0.68	1.75	2.44	2.63	7.89	6.25	13.64	-39.31%
YoY %	-61.14%	-28.28%	-7.22%	-66.67%	26.24%	-54.18%	-	-
Horiz. %	4.99%	12.83%	17.89%	19.28%	57.84%	45.82%	100.00%	-
P/NAPS	0.82	0.84	0.64	0.73	0.76	0.70	0.48	9.33%
YoY %	-2.38%	31.25%	-12.33%	-3.95%	8.57%	45.83%	-	-
Horiz. %	170.83%	175.00%	133.33%	152.08%	158.33%	145.83%	100.00%	-

	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
Price Multiplier on Announcement Date
Date	30/03/15	25/03/14	27/03/13	29/03/12	25/03/11	26/03/10	30/03/09	-
Price	0.295	0.325	0.225	0.19	0.19	0.17	0.12	-
P/RPS	4.26	4.19	1.83	2.98	2.69	2.18	1.22	23.15%
YoY %	1.67%	128.96%	-38.59%	10.78%	23.39%	78.69%	-	-
Horiz. %	349.18%	343.44%	150.00%	244.26%	220.49%	178.69%	100.00%	-
P/EPS	12.09	11.48	3.22	10.05	8.96	9.43	5.53	13.91%
YoY %	5.31%	256.52%	-67.96%	12.17%	-4.98%	70.52%	-	-
Horiz. %	218.63%	207.59%	58.23%	181.74%	162.03%	170.52%	100.00%	-
EY	8.27	8.71	31.07	9.95	11.16	10.61	18.07	-12.20%
YoY %	-5.05%	-71.97%	212.26%	-10.84%	5.18%	-41.28%	-	-
Horiz. %	45.77%	48.20%	171.94%	55.06%	61.76%	58.72%	100.00%	-
DY	0.68	1.54	2.22	2.63	7.89	5.88	12.50	-38.43%
YoY %	-55.84%	-30.63%	-15.59%	-66.67%	34.18%	-52.96%	-	-
Horiz. %	5.44%	12.32%	17.76%	21.04%	63.12%	47.04%	100.00%	-
P/NAPS	0.82	0.96	0.70	0.73	0.76	0.74	0.52	7.88%
YoY %	-14.58%	37.14%	-4.11%	-3.95%	2.70%	42.31%	-	-
Horiz. %	157.69%	184.62%	134.62%	140.38%	146.15%	142.31%	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