[JKGLAND] YoY TTM Result on 31-Jan-2007 [#4]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
29-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jan-2007 [#4]
Profit Trend
QoQ- 15.72%
YoY- 26.75%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
TTM Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 58,943 74,448 56,744 50,383 58,996 53,635 46,159 4.15%
PBT 19,248 23,621 31,578 20,654 17,181 16,161 13,539 6.03%
Tax -4,994 -6,636 -8,332 -5,597 -5,416 -5,100 -3,967 3.90%
NP 14,254 16,985 23,246 15,057 11,765 11,061 9,572 6.85%
-
NP to SH 13,662 16,472 21,907 14,595 11,515 11,061 9,572 6.10%
-
Tax Rate 25.95% 28.09% 26.39% 27.10% 31.52% 31.56% 29.30% -
Total Cost 44,689 57,463 33,498 35,326 47,231 42,574 36,587 3.38%
-
Net Worth 176,333 173,167 166,508 75,776 142,466 156,328 75,789 15.09%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div 7,666 11,293 18,921 - 11,367 - - -
Div Payout % 56.12% 68.56% 86.37% - 98.72% - - -
Equity
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 176,333 173,167 166,508 75,776 142,466 156,328 75,789 15.09%
NOSH 766,666 752,903 756,857 75,776 75,780 75,887 75,789 47.01%
Ratio Analysis
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin 24.18% 22.81% 40.97% 29.89% 19.94% 20.62% 20.74% -
ROE 7.75% 9.51% 13.16% 19.26% 8.08% 7.08% 12.63% -
Per Share
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 7.69 9.89 7.50 66.49 77.85 70.68 60.90 -29.14%
EPS 1.78 2.19 2.89 19.26 15.20 14.58 12.63 -27.83%
DPS 1.00 1.50 2.50 0.00 15.00 0.00 0.00 -
NAPS 0.23 0.23 0.22 1.00 1.88 2.06 1.00 -21.70%
Adjusted Per Share Value based on latest NOSH - 75,776
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 2.61 3.29 2.51 2.23 2.61 2.37 2.04 4.18%
EPS 0.60 0.73 0.97 0.65 0.51 0.49 0.42 6.11%
DPS 0.34 0.50 0.84 0.00 0.50 0.00 0.00 -
NAPS 0.078 0.0766 0.0737 0.0335 0.063 0.0691 0.0335 15.11%
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 -
Price 0.16 0.11 0.19 0.17 0.17 0.20 0.21 -
P/RPS 2.08 1.11 2.53 0.26 0.22 0.28 0.34 35.20%
P/EPS 8.98 5.03 6.56 0.88 1.12 1.37 1.66 32.45%
EY 11.14 19.89 15.23 113.30 89.38 72.88 60.14 -24.47%
DY 6.25 13.64 13.16 0.00 88.24 0.00 0.00 -
P/NAPS 0.70 0.48 0.86 0.17 0.09 0.10 0.21 22.19%
Price Multiplier on Announcement Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 26/03/10 30/03/09 28/03/08 29/03/07 30/03/06 29/03/05 12/03/04 -
Price 0.17 0.12 0.16 0.17 0.19 0.22 0.26 -
P/RPS 2.21 1.21 2.13 0.26 0.24 0.31 0.43 31.33%
P/EPS 9.54 5.48 5.53 0.88 1.25 1.51 2.06 29.07%
EY 10.48 18.23 18.09 113.30 79.98 66.25 48.58 -22.53%
DY 5.88 12.50 15.63 0.00 78.95 0.00 0.00 -
P/NAPS 0.74 0.52 0.73 0.17 0.10 0.11 0.26 19.02%

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