[JKGLAND] YoY TTM Result on 30-Apr-2015 [#1]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
22-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
30-Apr-2015 [#1]
Profit Trend
QoQ- 31.71%
YoY- 20.42%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
TTM Result
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Revenue 70,428 51,822 53,891 69,367 55,099 90,120 44,806 7.82%
PBT 11,430 10,417 26,875 32,774 28,980 62,086 20,814 -9.50%
Tax -3,508 -4,041 -5,126 -7,505 -7,757 -8,417 -5,451 -7.07%
NP 7,922 6,376 21,749 25,269 21,223 53,669 15,363 -10.44%
-
NP to SH 7,734 5,824 21,291 24,400 20,262 52,629 14,792 -10.23%
-
Tax Rate 30.69% 38.79% 19.07% 22.90% 26.77% 13.56% 26.19% -
Total Cost 62,506 45,446 32,142 44,098 33,876 36,451 29,443 13.36%
-
Net Worth 454,986 185,743 303,999 288,013 268,671 251,166 196,277 15.03%
Dividend
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Div 2,274 2,274 2,268 1,510 3,789 3,801 3,822 -8.28%
Div Payout % 29.41% 39.06% 10.66% 6.19% 18.70% 7.22% 25.84% -
Equity
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Net Worth 454,986 185,743 303,999 288,013 268,671 251,166 196,277 15.03%
NOSH 2,274,930 2,274,930 759,999 757,931 767,631 761,111 754,915 20.17%
Ratio Analysis
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
NP Margin 11.25% 12.30% 40.36% 36.43% 38.52% 59.55% 34.29% -
ROE 1.70% 3.14% 7.00% 8.47% 7.54% 20.95% 7.54% -
Per Share
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 3.10 5.58 7.09 9.15 7.18 11.84 5.94 -10.26%
EPS 0.34 0.63 2.80 3.22 2.64 6.91 1.96 -25.31%
DPS 0.10 0.24 0.30 0.20 0.50 0.50 0.50 -23.51%
NAPS 0.20 0.20 0.40 0.38 0.35 0.33 0.26 -4.27%
Adjusted Per Share Value based on latest NOSH - 757,931
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 3.10 2.28 2.37 3.05 2.42 3.96 1.97 7.84%
EPS 0.34 0.26 0.94 1.07 0.89 2.31 0.65 -10.23%
DPS 0.10 0.10 0.10 0.07 0.17 0.17 0.17 -8.46%
NAPS 0.20 0.0816 0.1336 0.1266 0.1181 0.1104 0.0863 15.02%
Price Multiplier on Financial Quarter End Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 -
Price 0.085 0.115 0.205 0.295 0.335 0.22 0.20 -
P/RPS 2.75 2.06 2.89 3.22 4.67 1.86 3.37 -3.33%
P/EPS 25.00 18.34 7.32 9.16 12.69 3.18 10.21 16.08%
EY 4.00 5.45 13.67 10.91 7.88 31.43 9.80 -13.86%
DY 1.18 2.13 1.46 0.68 1.49 2.27 2.50 -11.75%
P/NAPS 0.43 0.58 0.51 0.78 0.96 0.67 0.77 -9.24%
Price Multiplier on Announcement Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 27/06/18 22/06/17 29/06/16 22/06/15 27/06/14 21/06/13 27/06/12 -
Price 0.085 0.11 0.195 0.28 0.335 0.28 0.19 -
P/RPS 2.75 1.97 2.75 3.06 4.67 2.36 3.20 -2.49%
P/EPS 25.00 17.54 6.96 8.70 12.69 4.05 9.70 17.08%
EY 4.00 5.70 14.37 11.50 7.88 24.70 10.31 -14.59%
DY 1.18 2.23 1.53 0.71 1.49 1.79 2.63 -12.49%
P/NAPS 0.43 0.55 0.49 0.74 0.96 0.85 0.73 -8.43%

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