[JKGLAND] YoY Quarter Result on 31-Oct-2009 [#3]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
17-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- 151.98%
YoY- 51.59%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 15,497 6,450 19,222 18,548 17,672 14,060 11,047 5.79%
PBT 36,575 4,902 8,779 8,340 5,402 9,688 5,241 38.19%
Tax -1,092 -1,190 -2,197 -2,152 -1,439 -2,415 -1,547 -5.63%
NP 35,483 3,712 6,582 6,188 3,963 7,273 3,694 45.74%
-
NP to SH 35,329 3,565 6,331 5,909 3,898 6,258 3,569 46.48%
-
Tax Rate 2.99% 24.28% 25.03% 25.80% 26.64% 24.93% 29.52% -
Total Cost -19,986 2,738 12,640 12,360 13,709 6,787 7,353 -
-
Net Worth 235,021 189,627 183,065 174,239 168,149 165,874 75,774 20.74%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 235,021 189,627 183,065 174,239 168,149 165,874 75,774 20.74%
NOSH 758,133 758,510 762,771 757,564 764,313 753,975 75,774 46.74%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 228.97% 57.55% 34.24% 33.36% 22.43% 51.73% 33.44% -
ROE 15.03% 1.88% 3.46% 3.39% 2.32% 3.77% 4.71% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 2.04 0.85 2.52 2.45 2.31 1.86 14.58 -27.92%
EPS 4.66 0.47 0.83 0.78 0.51 0.83 0.47 46.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.25 0.24 0.23 0.22 0.22 1.00 -17.71%
Adjusted Per Share Value based on latest NOSH - 757,564
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 0.68 0.28 0.84 0.82 0.78 0.62 0.49 5.60%
EPS 1.55 0.16 0.28 0.26 0.17 0.28 0.16 45.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1033 0.0834 0.0805 0.0766 0.0739 0.0729 0.0333 20.74%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.19 0.18 0.19 0.16 0.09 0.28 0.16 -
P/RPS 9.30 21.17 7.54 6.53 3.89 15.02 1.10 42.68%
P/EPS 4.08 38.30 22.89 20.51 17.65 33.73 3.40 3.08%
EY 24.53 2.61 4.37 4.87 5.67 2.96 29.44 -2.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.72 0.79 0.70 0.41 1.27 0.16 24.96%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 21/12/12 16/12/11 17/12/10 17/12/09 19/12/08 27/12/07 20/12/06 -
Price 0.20 0.19 0.17 0.15 0.11 0.22 0.17 -
P/RPS 9.78 22.34 6.75 6.13 4.76 11.80 1.17 42.41%
P/EPS 4.29 40.43 20.48 19.23 21.57 26.51 3.61 2.91%
EY 23.30 2.47 4.88 5.20 4.64 3.77 27.71 -2.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.76 0.71 0.65 0.50 1.00 0.17 25.02%

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