[JKGLAND] YoY TTM Result on 31-Jan-2004 [#4]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
12-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jan-2004 [#4]
Profit Trend
QoQ- 13.39%
YoY- 44.2%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
TTM Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 50,383 58,996 53,635 46,159 56,034 54,719 41,261 3.38%
PBT 20,654 17,181 16,161 13,539 9,016 10,523 6,686 20.67%
Tax -5,597 -5,416 -5,100 -3,967 -2,378 -2,951 -1,869 20.04%
NP 15,057 11,765 11,061 9,572 6,638 7,572 4,817 20.90%
-
NP to SH 14,595 11,515 11,061 9,572 6,638 7,572 4,817 20.28%
-
Tax Rate 27.10% 31.52% 31.56% 29.30% 26.38% 28.04% 27.95% -
Total Cost 35,326 47,231 42,574 36,587 49,396 47,147 36,444 -0.51%
-
Net Worth 75,776 142,466 156,328 75,789 137,775 134,519 127,354 -8.28%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div - 11,367 - - 3,037 - - -
Div Payout % - 98.72% - - 45.77% - - -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 75,776 142,466 156,328 75,789 137,775 134,519 127,354 -8.28%
NOSH 75,776 75,780 75,887 75,789 75,700 75,999 75,806 -0.00%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 29.89% 19.94% 20.62% 20.74% 11.85% 13.84% 11.67% -
ROE 19.26% 8.08% 7.08% 12.63% 4.82% 5.63% 3.78% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 66.49 77.85 70.68 60.90 74.02 72.00 54.43 3.39%
EPS 19.26 15.20 14.58 12.63 8.77 9.96 6.35 20.30%
DPS 0.00 15.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.00 1.88 2.06 1.00 1.82 1.77 1.68 -8.27%
Adjusted Per Share Value based on latest NOSH - 75,789
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 2.21 2.59 2.36 2.03 2.46 2.41 1.81 3.38%
EPS 0.64 0.51 0.49 0.42 0.29 0.33 0.21 20.39%
DPS 0.00 0.50 0.00 0.00 0.13 0.00 0.00 -
NAPS 0.0333 0.0626 0.0687 0.0333 0.0606 0.0591 0.056 -8.29%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 -
Price 0.17 0.17 0.20 0.21 0.14 0.12 0.12 -
P/RPS 0.26 0.22 0.28 0.34 0.19 0.17 0.22 2.82%
P/EPS 0.88 1.12 1.37 1.66 1.60 1.20 1.89 -11.95%
EY 113.30 89.38 72.88 60.14 62.63 83.03 52.95 13.51%
DY 0.00 88.24 0.00 0.00 28.57 0.00 0.00 -
P/NAPS 0.17 0.09 0.10 0.21 0.08 0.07 0.07 15.92%
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 29/03/07 30/03/06 29/03/05 12/03/04 28/03/03 28/03/02 30/03/01 -
Price 0.17 0.19 0.22 0.26 0.13 0.11 0.11 -
P/RPS 0.26 0.24 0.31 0.43 0.18 0.15 0.20 4.46%
P/EPS 0.88 1.25 1.51 2.06 1.48 1.10 1.73 -10.64%
EY 113.30 79.98 66.25 48.58 67.45 90.57 57.77 11.87%
DY 0.00 78.95 0.00 0.00 30.77 0.00 0.00 -
P/NAPS 0.17 0.10 0.11 0.26 0.07 0.06 0.07 15.92%

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