[JKGLAND] YoY TTM Result on 31-Jan-2012 [#4]

	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
TTM Result
Revenue	52,552	58,849	93,189	48,317	53,615	58,943	74,448	-5.63%
YoY %	-10.70%	-36.85%	92.87%	-9.88%	-9.04%	-20.83%	-	-
Horiz. %	70.59%	79.05%	125.17%	64.90%	72.02%	79.17%	100.00%	-
PBT	24,659	30,633	62,347	20,294	20,321	19,248	23,621	0.71%
YoY %	-19.50%	-50.87%	207.22%	-0.13%	5.57%	-18.51%	-	-
Horiz. %	104.39%	129.69%	263.95%	85.92%	86.03%	81.49%	100.00%	-
Tax	-5,503	-8,168	-8,366	-5,384	-3,634	-4,994	-6,636	-3.07%
YoY %	32.63%	2.37%	-55.39%	-48.16%	27.23%	24.74%	-	-
Horiz. %	82.93%	123.09%	126.07%	81.13%	54.76%	75.26%	100.00%	-
NP	19,156	22,465	53,981	14,910	16,687	14,254	16,985	2.02%
YoY %	-14.73%	-58.38%	262.05%	-10.65%	17.07%	-16.08%	-	-
Horiz. %	112.78%	132.26%	317.82%	87.78%	98.25%	83.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,525	21,455	52,973	14,339	16,063	13,662	16,472	1.97%
YoY %	-13.66%	-59.50%	269.43%	-10.73%	17.57%	-17.06%	-	-
Horiz. %	112.46%	130.25%	321.59%	87.05%	97.52%	82.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.32%	26.66%	13.42%	26.53%	17.88%	25.95%	28.09%	-
YoY %	-16.28%	98.66%	-49.42%	48.38%	-31.10%	-7.62%	-	-
Horiz. %	79.46%	94.91%	47.78%	94.45%	63.65%	92.38%	100.00%	-
Total Cost	33,396	36,384	39,208	33,407	36,928	44,689	57,463	-8.64%
YoY %	-8.21%	-7.20%	17.36%	-9.53%	-17.37%	-22.23%	-	-
Horiz. %	58.12%	63.32%	68.23%	58.14%	64.26%	77.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	271,880	257,666	243,275	198,781	188,405	176,333	173,167	7.80%
YoY %	5.52%	5.92%	22.38%	5.51%	6.85%	1.83%	-	-
Horiz. %	157.00%	148.80%	140.49%	114.79%	108.80%	101.83%	100.00%	-

	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
Dividend
Div	1,510	3,789	3,801	3,822	11,304	7,666	11,293	-28.47%
YoY %	-60.15%	-0.32%	-0.55%	-66.19%	47.46%	-32.12%	-	-
Horiz. %	13.37%	33.55%	33.66%	33.84%	100.10%	67.88%	100.00%	-
Div Payout %	8.15%	17.66%	7.18%	26.66%	70.38%	56.12%	68.56%	-
YoY %	-53.85%	145.96%	-73.07%	-62.12%	25.41%	-18.14%	-	-
Horiz. %	11.89%	25.76%	10.47%	38.89%	102.65%	81.86%	100.00%	-

	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
Equity
Net Worth	271,880	257,666	243,275	198,781	188,405	176,333	173,167	7.80%
YoY %	5.52%	5.92%	22.38%	5.51%	6.85%	1.83%	-	-
Horiz. %	157.00%	148.80%	140.49%	114.79%	108.80%	101.83%	100.00%	-
NOSH	755,222	757,843	760,235	764,545	753,623	766,666	752,903	0.05%
YoY %	-0.35%	-0.31%	-0.56%	1.45%	-1.70%	1.83%	-	-
Horiz. %	100.31%	100.66%	100.97%	101.55%	100.10%	101.83%	100.00%	-

	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
Ratio Analysis
NP Margin	36.45%	38.17%	57.93%	30.86%	31.12%	24.18%	22.81%	-
YoY %	-4.51%	-34.11%	87.72%	-0.84%	28.70%	6.01%	-	-
Horiz. %	159.80%	167.34%	253.97%	135.29%	136.43%	106.01%	100.00%	-
ROE	6.81%	8.33%	21.77%	7.21%	8.53%	7.75%	9.51%	-
YoY %	-18.25%	-61.74%	201.94%	-15.47%	10.06%	-18.51%	-	-
Horiz. %	71.61%	87.59%	228.92%	75.81%	89.70%	81.49%	100.00%	-

	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
Per Share
RPS	6.96	7.77	12.26	6.32	7.11	7.69	9.89	-5.68%
YoY %	-10.42%	-36.62%	93.99%	-11.11%	-7.54%	-22.24%	-	-
Horiz. %	70.37%	78.56%	123.96%	63.90%	71.89%	77.76%	100.00%	-
EPS	2.45	2.83	6.97	1.88	2.13	1.78	2.19	1.88%
YoY %	-13.43%	-59.40%	270.74%	-11.74%	19.66%	-18.72%	-	-
Horiz. %	111.87%	129.22%	318.26%	85.84%	97.26%	81.28%	100.00%	-
DPS	0.20	0.50	0.50	0.50	1.50	1.00	1.50	-28.51%
YoY %	-60.00%	0.00%	0.00%	-66.67%	50.00%	-33.33%	-	-
Horiz. %	13.33%	33.33%	33.33%	33.33%	100.00%	66.67%	100.00%	-
NAPS	0.36	0.34	0.32	0.26	0.25	0.23	0.23	7.74%
YoY %	5.88%	6.25%	23.08%	4.00%	8.70%	0.00%	-	-
Horiz. %	156.52%	147.83%	139.13%	113.04%	108.70%	100.00%	100.00%	-

	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
Adjusted Per Share Value based on latest NOSH - 764,545
RPS	2.31	2.59	4.10	2.12	2.36	2.59	3.27	-5.62%
YoY %	-10.81%	-36.83%	93.40%	-10.17%	-8.88%	-20.80%	-	-
Horiz. %	70.64%	79.20%	125.38%	64.83%	72.17%	79.20%	100.00%	-
EPS	0.81	0.94	2.33	0.63	0.71	0.60	0.72	1.98%
YoY %	-13.83%	-59.66%	269.84%	-11.27%	18.33%	-16.67%	-	-
Horiz. %	112.50%	130.56%	323.61%	87.50%	98.61%	83.33%	100.00%	-
DPS	0.07	0.17	0.17	0.17	0.50	0.34	0.50	-27.93%
YoY %	-58.82%	0.00%	0.00%	-66.00%	47.06%	-32.00%	-	-
Horiz. %	14.00%	34.00%	34.00%	34.00%	100.00%	68.00%	100.00%	-
NAPS	0.1195	0.1133	0.1069	0.0874	0.0828	0.0775	0.0761	7.80%
YoY %	5.47%	5.99%	22.31%	5.56%	6.84%	1.84%	-	-
Horiz. %	157.03%	148.88%	140.47%	114.85%	108.80%	101.84%	100.00%	-

	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/01/15	30/01/14	31/01/13	31/01/12	31/01/11	29/01/10	30/01/09	-
Price	0.295	0.285	0.205	0.19	0.19	0.16	0.11	-
P/RPS	4.24	3.67	1.67	3.01	2.67	2.08	1.11	25.01%
YoY %	15.53%	119.76%	-44.52%	12.73%	28.37%	87.39%	-	-
Horiz. %	381.98%	330.63%	150.45%	271.17%	240.54%	187.39%	100.00%	-
P/EPS	12.03	10.07	2.94	10.13	8.91	8.98	5.03	15.63%
YoY %	19.46%	242.52%	-70.98%	13.69%	-0.78%	78.53%	-	-
Horiz. %	239.17%	200.20%	58.45%	201.39%	177.14%	178.53%	100.00%	-
EY	8.31	9.93	33.99	9.87	11.22	11.14	19.89	-13.53%
YoY %	-16.31%	-70.79%	244.38%	-12.03%	0.72%	-43.99%	-	-
Horiz. %	41.78%	49.92%	170.89%	49.62%	56.41%	56.01%	100.00%	-
DY	0.68	1.75	2.44	2.63	7.89	6.25	13.64	-39.31%
YoY %	-61.14%	-28.28%	-7.22%	-66.67%	26.24%	-54.18%	-	-
Horiz. %	4.99%	12.83%	17.89%	19.28%	57.84%	45.82%	100.00%	-
P/NAPS	0.82	0.84	0.64	0.73	0.76	0.70	0.48	9.33%
YoY %	-2.38%	31.25%	-12.33%	-3.95%	8.57%	45.83%	-	-
Horiz. %	170.83%	175.00%	133.33%	152.08%	158.33%	145.83%	100.00%	-

	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
Price Multiplier on Announcement Date
Date	30/03/15	25/03/14	27/03/13	29/03/12	25/03/11	26/03/10	30/03/09	-
Price	0.295	0.325	0.225	0.19	0.19	0.17	0.12	-
P/RPS	4.24	4.19	1.84	3.01	2.67	2.21	1.21	23.23%
YoY %	1.19%	127.72%	-38.87%	12.73%	20.81%	82.64%	-	-
Horiz. %	350.41%	346.28%	152.07%	248.76%	220.66%	182.64%	100.00%	-
P/EPS	12.03	11.48	3.23	10.13	8.91	9.54	5.48	13.99%
YoY %	4.79%	255.42%	-68.11%	13.69%	-6.60%	74.09%	-	-
Horiz. %	219.53%	209.49%	58.94%	184.85%	162.59%	174.09%	100.00%	-
EY	8.31	8.71	30.97	9.87	11.22	10.48	18.23	-12.26%
YoY %	-4.59%	-71.88%	213.78%	-12.03%	7.06%	-42.51%	-	-
Horiz. %	45.58%	47.78%	169.88%	54.14%	61.55%	57.49%	100.00%	-
DY	0.68	1.54	2.22	2.63	7.89	5.88	12.50	-38.43%
YoY %	-55.84%	-30.63%	-15.59%	-66.67%	34.18%	-52.96%	-	-
Horiz. %	5.44%	12.32%	17.76%	21.04%	63.12%	47.04%	100.00%	-
P/NAPS	0.82	0.96	0.70	0.73	0.76	0.74	0.52	7.88%
YoY %	-14.58%	37.14%	-4.11%	-3.95%	2.70%	42.31%	-	-
Horiz. %	157.69%	184.62%	134.62%	140.38%	146.15%	142.31%	100.00%	-

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

Featured Posts

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 13 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

SENDAI

EVERSENDAI CORPORATION BERHAD

399

GENTING

GENTING BHD

349

PTRANS

PERAK TRANSIT BERHAD

332

MPI

MALAYSIAN PACIFIC INDUSTRIES

327

HLIND

HONG LEONG INDUSTRIES BHD

319

YTLPOWR

YTL POWER INTERNATIONAL BHD

289

GENM

GENTING MALAYSIA BERHAD

274

TOPGLOV

TOP GLOVE CORPORATION BHD

263

DNEX

DAGANG NEXCHANGE BERHAD

243

Daily Stocks

HSI-CXG

0.21

-0.005

239,755,600

HSI-HUT

0.12

-0.025

170,893,700

MMAG

0.375

+0.175

163,078,300

INIX-OR

0.02

0.00

141,839,900

MYEG

0.995

+0.01

111,318,800

TWL

0.025

0.00

79,946,600

EDUSPEC-OR

0.005

0.00

75,002,700

TOPGLOV

0.965

+0.015

73,810,000

SENDAI-WA

0.41

+0.085

71,895,300

SENDAI

0.715

+0.10

67,853,300

More active Stocks

MPI

32.08

+1.08

219,500

SBAGAN

6.66

+1.06

1,070,500

KLUANG

5.95

+0.64

399,000

ALLIANZ-PA

23.00

+0.60

100

2.30

+0.35

36,308,200

PTT

1.57

+0.34

3,331,000

CHGP

3.06

+0.29

2,367,300

HSI-CXM

1.03

+0.25

2,000

GENTING

4.76

+0.21

17,904,300

IDEAL

3.60

+0.20

100

More gainer Stocks

HSI-HU8

0.13

-0.32

3,000

AJI

18.90

-0.20

657,300

ORIENT

6.97

-0.18

1,220,900

FBMKLCI-HM5

0.18

-0.17

400

PETDAG

21.34

-0.12

396,800

PARAGON

3.40

-0.12

194,100

KUAISHO-C17

0.08

-0.12

58,800

CTOS-C11

0.04

-0.11

1,000,000

HSTECH-HY

0.055

-0.105

200

KLK

22.56

-0.10

674,100

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More