[JKGLAND] YoY Quarter Result on 31-Jan-2003 [#4]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
29-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jan-2003 [#4]
Profit Trend
QoQ- 8.25%
YoY- -1.08%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
Quarter Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 15,054 16,634 10,165 8,205 10,624 5,069 10,055 6.95%
PBT 5,064 7,079 3,876 2,052 2,244 665 3,438 6.66%
Tax -1,397 -2,207 -1,092 -398 -572 -430 -829 9.07%
NP 3,667 4,872 2,784 1,654 1,672 235 2,609 5.83%
-
NP to SH 3,417 4,872 2,784 1,654 1,672 235 2,609 4.59%
-
Tax Rate 27.59% 31.18% 28.17% 19.40% 25.49% 64.66% 24.11% -
Total Cost 11,387 11,762 7,381 6,551 8,952 4,834 7,446 7.32%
-
Net Worth 142,466 156,328 75,789 137,775 134,519 127,354 122,865 2.49%
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div 11,367 - - - - - 1,516 39.85%
Div Payout % 332.66% - - - - - 58.14% -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 142,466 156,328 75,789 137,775 134,519 127,354 122,865 2.49%
NOSH 75,780 75,887 75,789 75,700 75,999 75,806 75,843 -0.01%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 24.36% 29.29% 27.39% 20.16% 15.74% 4.64% 25.95% -
ROE 2.40% 3.12% 3.67% 1.20% 1.24% 0.18% 2.12% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 19.87 21.92 13.41 10.84 13.98 6.69 13.26 6.96%
EPS 4.51 6.42 3.67 2.18 2.20 0.31 3.44 4.61%
DPS 15.00 0.00 0.00 0.00 0.00 0.00 2.00 39.86%
NAPS 1.88 2.06 1.00 1.82 1.77 1.68 1.62 2.50%
Adjusted Per Share Value based on latest NOSH - 75,700
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 0.67 0.74 0.45 0.36 0.47 0.22 0.44 7.25%
EPS 0.15 0.22 0.12 0.07 0.07 0.01 0.12 3.78%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.07 38.73%
NAPS 0.063 0.0691 0.0335 0.0609 0.0595 0.0563 0.0543 2.50%
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 31/01/00 -
Price 0.17 0.20 0.21 0.14 0.12 0.12 0.20 -
P/RPS 0.86 0.91 1.57 1.29 0.86 1.79 1.51 -8.94%
P/EPS 3.77 3.12 5.72 6.41 5.45 38.71 5.81 -6.94%
EY 26.52 32.10 17.49 15.61 18.33 2.58 17.20 7.47%
DY 88.24 0.00 0.00 0.00 0.00 0.00 10.00 43.70%
P/NAPS 0.09 0.10 0.21 0.08 0.07 0.07 0.12 -4.67%
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 30/03/06 29/03/05 12/03/04 28/03/03 28/03/02 30/03/01 31/03/00 -
Price 0.19 0.22 0.26 0.13 0.11 0.11 0.21 -
P/RPS 0.96 1.00 1.94 1.20 0.79 1.65 1.58 -7.96%
P/EPS 4.21 3.43 7.08 5.95 5.00 35.48 6.10 -5.98%
EY 23.73 29.18 14.13 16.81 20.00 2.82 16.38 6.36%
DY 78.95 0.00 0.00 0.00 0.00 0.00 9.52 42.22%
P/NAPS 0.10 0.11 0.26 0.07 0.06 0.07 0.13 -4.27%

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