[JKGLAND] YoY TTM Result on 30-Apr-2009 [#1]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
26-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
30-Apr-2009 [#1]
Profit Trend
QoQ- -4.83%
YoY- -29.95%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
TTM Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 44,806 55,205 60,816 77,688 56,942 49,422 57,368 -4.03%
PBT 20,814 21,860 18,963 22,699 32,038 20,970 17,890 2.55%
Tax -5,451 -4,002 -4,994 -6,491 -8,309 -5,683 -5,392 0.18%
NP 15,363 17,858 13,969 16,208 23,729 15,287 12,498 3.49%
-
NP to SH 14,792 17,203 13,362 15,677 22,379 14,846 12,136 3.35%
-
Tax Rate 26.19% 18.31% 26.34% 28.60% 25.93% 27.10% 30.14% -
Total Cost 29,443 37,347 46,847 61,480 33,213 34,135 44,870 -6.77%
-
Net Worth 196,277 188,726 180,694 173,102 167,369 75,904 144,194 5.26%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div 3,822 11,304 7,666 11,293 18,921 - 11,367 -16.59%
Div Payout % 25.84% 65.71% 57.38% 72.04% 84.55% - 93.66% -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 196,277 188,726 180,694 173,102 167,369 75,904 144,194 5.26%
NOSH 754,915 754,905 752,894 752,619 760,769 75,831 75,892 46.59%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 34.29% 32.35% 22.97% 20.86% 41.67% 30.93% 21.79% -
ROE 7.54% 9.12% 7.39% 9.06% 13.37% 19.56% 8.42% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 5.94 7.31 8.08 10.32 7.48 65.11 75.59 -34.52%
EPS 1.96 2.28 1.77 2.08 2.94 19.56 15.99 -29.49%
DPS 0.50 1.50 1.00 1.50 2.50 0.00 15.00 -43.24%
NAPS 0.26 0.25 0.24 0.23 0.22 1.00 1.90 -28.19%
Adjusted Per Share Value based on latest NOSH - 752,619
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 1.98 2.44 2.69 3.44 2.52 2.19 2.54 -4.06%
EPS 0.65 0.76 0.59 0.69 0.99 0.66 0.54 3.13%
DPS 0.17 0.50 0.34 0.50 0.84 0.00 0.50 -16.44%
NAPS 0.0868 0.0835 0.0799 0.0766 0.074 0.0336 0.0638 5.25%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 0.20 0.19 0.16 0.14 0.14 0.20 0.17 -
P/RPS 3.37 2.60 1.98 1.36 1.87 0.31 0.22 57.52%
P/EPS 10.21 8.34 9.02 6.72 4.76 1.02 1.06 45.81%
EY 9.80 11.99 11.09 14.88 21.01 97.79 94.07 -31.38%
DY 2.50 7.89 6.25 10.71 17.86 0.00 88.24 -44.75%
P/NAPS 0.77 0.76 0.67 0.61 0.64 0.20 0.09 42.96%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 27/06/12 24/06/11 17/06/10 26/06/09 27/06/08 25/06/07 30/06/06 -
Price 0.19 0.19 0.16 0.16 0.13 0.29 0.19 -
P/RPS 3.20 2.60 1.98 1.55 1.74 0.45 0.25 52.88%
P/EPS 9.70 8.34 9.02 7.68 4.42 1.48 1.19 41.81%
EY 10.31 11.99 11.09 13.02 22.63 67.44 84.16 -29.50%
DY 2.63 7.89 6.25 9.38 19.23 0.00 78.95 -43.24%
P/NAPS 0.73 0.76 0.67 0.70 0.59 0.29 0.10 39.23%

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