[JKGLAND] YoY TTM Result on 31-Jan-2016 [#4]

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
TTM Result
Revenue	76,600	78,727	57,432	43,445	52,552	58,849	93,189	-3.21%
YoY %	-2.70%	37.08%	32.19%	-17.33%	-10.70%	-36.85%	-	-
Horiz. %	82.20%	84.48%	61.63%	46.62%	56.39%	63.15%	100.00%	-
PBT	2,754	22,037	13,108	23,836	24,659	30,633	62,347	-40.53%
YoY %	-87.50%	68.12%	-45.01%	-3.34%	-19.50%	-50.87%	-	-
Horiz. %	4.42%	35.35%	21.02%	38.23%	39.55%	49.13%	100.00%	-
Tax	-708	-6,538	-3,814	-4,416	-5,503	-8,168	-8,366	-33.72%
YoY %	89.17%	-71.42%	13.63%	19.75%	32.63%	2.37%	-	-
Horiz. %	8.46%	78.15%	45.59%	52.79%	65.78%	97.63%	100.00%	-
NP	2,046	15,499	9,294	19,420	19,156	22,465	53,981	-42.02%
YoY %	-86.80%	66.76%	-52.14%	1.38%	-14.73%	-58.38%	-	-
Horiz. %	3.79%	28.71%	17.22%	35.98%	35.49%	41.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,082	14,800	8,827	18,987	18,525	21,455	52,973	-41.67%
YoY %	-85.93%	67.67%	-53.51%	2.49%	-13.66%	-59.50%	-	-
Horiz. %	3.93%	27.94%	16.66%	35.84%	34.97%	40.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.71%	29.67%	29.10%	18.53%	22.32%	26.66%	13.42%	-
YoY %	-13.35%	1.96%	57.04%	-16.98%	-16.28%	98.66%	-	-
Horiz. %	191.58%	221.09%	216.84%	138.08%	166.32%	198.66%	100.00%	-
Total Cost	74,554	63,228	48,138	24,025	33,396	36,384	39,208	11.29%
YoY %	17.91%	31.35%	100.37%	-28.06%	-8.21%	-7.20%	-	-
Horiz. %	190.15%	161.26%	122.78%	61.28%	85.18%	92.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	454,986	477,735	303,324	294,921	271,880	257,666	243,275	10.99%
YoY %	-4.76%	57.50%	2.85%	8.47%	5.52%	5.92%	-	-
Horiz. %	187.03%	196.38%	124.68%	121.23%	111.76%	105.92%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Dividend
Div	2,274	2,274	2,274	2,268	1,510	3,789	3,801	-8.20%
YoY %	0.00%	0.00%	0.26%	50.20%	-60.15%	-0.32%	-	-
Horiz. %	59.83%	59.83%	59.83%	59.67%	39.73%	99.68%	100.00%	-
Div Payout %	109.27%	15.37%	25.77%	11.95%	8.15%	17.66%	7.18%	-
YoY %	610.93%	-40.36%	115.65%	46.63%	-53.85%	145.96%	-	-
Horiz. %	1,521.87%	214.07%	358.91%	166.43%	113.51%	245.96%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Equity
Net Worth	454,986	477,735	303,324	294,921	271,880	257,666	243,275	10.99%
YoY %	-4.76%	57.50%	2.85%	8.47%	5.52%	5.92%	-	-
Horiz. %	187.03%	196.38%	124.68%	121.23%	111.76%	105.92%	100.00%	-
NOSH	2,274,930	2,274,930	758,310	756,209	755,222	757,843	760,235	20.03%
YoY %	0.00%	200.00%	0.28%	0.13%	-0.35%	-0.31%	-	-
Horiz. %	299.24%	299.24%	99.75%	99.47%	99.34%	99.69%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Ratio Analysis
NP Margin	2.67%	19.69%	16.18%	44.70%	36.45%	38.17%	57.93%	-
YoY %	-86.44%	21.69%	-63.80%	22.63%	-4.51%	-34.11%	-	-
Horiz. %	4.61%	33.99%	27.93%	77.16%	62.92%	65.89%	100.00%	-
ROE	0.46%	3.10%	2.91%	6.44%	6.81%	8.33%	21.77%	-
YoY %	-85.16%	6.53%	-54.81%	-5.43%	-18.25%	-61.74%	-	-
Horiz. %	2.11%	14.24%	13.37%	29.58%	31.28%	38.26%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Per Share
RPS	3.37	3.46	7.57	5.75	6.96	7.77	12.26	-19.35%
YoY %	-2.60%	-54.29%	31.65%	-17.39%	-10.42%	-36.62%	-	-
Horiz. %	27.49%	28.22%	61.75%	46.90%	56.77%	63.38%	100.00%	-
EPS	0.09	0.65	1.16	2.51	2.45	2.83	6.97	-51.54%
YoY %	-86.15%	-43.97%	-53.78%	2.45%	-13.43%	-59.40%	-	-
Horiz. %	1.29%	9.33%	16.64%	36.01%	35.15%	40.60%	100.00%	-
DPS	0.10	0.10	0.30	0.30	0.20	0.50	0.50	-23.51%
YoY %	0.00%	-66.67%	0.00%	50.00%	-60.00%	0.00%	-	-
Horiz. %	20.00%	20.00%	60.00%	60.00%	40.00%	100.00%	100.00%	-
NAPS	0.20	0.21	0.40	0.39	0.36	0.34	0.32	-7.53%
YoY %	-4.76%	-47.50%	2.56%	8.33%	5.88%	6.25%	-	-
Horiz. %	62.50%	65.62%	125.00%	121.88%	112.50%	106.25%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Adjusted Per Share Value based on latest NOSH - 756,209
RPS	3.37	3.46	2.52	1.91	2.31	2.59	4.10	-3.21%
YoY %	-2.60%	37.30%	31.94%	-17.32%	-10.81%	-36.83%	-	-
Horiz. %	82.20%	84.39%	61.46%	46.59%	56.34%	63.17%	100.00%	-
EPS	0.09	0.65	0.39	0.83	0.81	0.94	2.33	-41.84%
YoY %	-86.15%	66.67%	-53.01%	2.47%	-13.83%	-59.66%	-	-
Horiz. %	3.86%	27.90%	16.74%	35.62%	34.76%	40.34%	100.00%	-
DPS	0.10	0.10	0.10	0.10	0.07	0.17	0.17	-8.46%
YoY %	0.00%	0.00%	0.00%	42.86%	-58.82%	0.00%	-	-
Horiz. %	58.82%	58.82%	58.82%	58.82%	41.18%	100.00%	100.00%	-
NAPS	0.20	0.21	0.1333	0.1296	0.1195	0.1133	0.1069	10.99%
YoY %	-4.76%	57.54%	2.85%	8.45%	5.47%	5.99%	-	-
Horiz. %	187.09%	196.45%	124.70%	121.23%	111.79%	105.99%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/19	30/01/18	31/01/17	29/01/16	30/01/15	30/01/14	31/01/13	-
Price	0.08	0.095	0.17	0.195	0.295	0.285	0.205	-
P/RPS	2.38	2.75	2.24	3.39	4.24	3.67	1.67	6.07%
YoY %	-13.45%	22.77%	-33.92%	-20.05%	15.53%	119.76%	-	-
Horiz. %	142.51%	164.67%	134.13%	202.99%	253.89%	219.76%	100.00%	-
P/EPS	87.41	14.60	14.60	7.77	12.03	10.07	2.94	75.96%
YoY %	498.70%	0.00%	87.90%	-35.41%	19.46%	242.52%	-	-
Horiz. %	2,973.13%	496.60%	496.60%	264.29%	409.18%	342.52%	100.00%	-
EY	1.14	6.85	6.85	12.88	8.31	9.93	33.99	-43.19%
YoY %	-83.36%	0.00%	-46.82%	54.99%	-16.31%	-70.79%	-	-
Horiz. %	3.35%	20.15%	20.15%	37.89%	24.45%	29.21%	100.00%	-
DY	1.25	1.05	1.76	1.54	0.68	1.75	2.44	-10.54%
YoY %	19.05%	-40.34%	14.29%	126.47%	-61.14%	-28.28%	-	-
Horiz. %	51.23%	43.03%	72.13%	63.11%	27.87%	71.72%	100.00%	-
P/NAPS	0.40	0.45	0.43	0.50	0.82	0.84	0.64	-7.53%
YoY %	-11.11%	4.65%	-14.00%	-39.02%	-2.38%	31.25%	-	-
Horiz. %	62.50%	70.31%	67.19%	78.12%	128.12%	131.25%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Price Multiplier on Announcement Date
Date	28/03/19	29/03/18	17/03/17	29/03/16	30/03/15	25/03/14	27/03/13	-
Price	0.075	0.085	0.165	0.205	0.295	0.325	0.225	-
P/RPS	2.23	2.46	2.18	3.57	4.24	4.19	1.84	3.25%
YoY %	-9.35%	12.84%	-38.94%	-15.80%	1.19%	127.72%	-	-
Horiz. %	121.20%	133.70%	118.48%	194.02%	230.43%	227.72%	100.00%	-
P/EPS	81.95	13.07	14.17	8.16	12.03	11.48	3.23	71.37%
YoY %	527.01%	-7.76%	73.65%	-32.17%	4.79%	255.42%	-	-
Horiz. %	2,537.15%	404.64%	438.70%	252.63%	372.45%	355.42%	100.00%	-
EY	1.22	7.65	7.05	12.25	8.31	8.71	30.97	-41.65%
YoY %	-84.05%	8.51%	-42.45%	47.41%	-4.59%	-71.88%	-	-
Horiz. %	3.94%	24.70%	22.76%	39.55%	26.83%	28.12%	100.00%	-
DY	1.33	1.18	1.82	1.46	0.68	1.54	2.22	-8.18%
YoY %	12.71%	-35.16%	24.66%	114.71%	-55.84%	-30.63%	-	-
Horiz. %	59.91%	53.15%	81.98%	65.77%	30.63%	69.37%	100.00%	-
P/NAPS	0.38	0.40	0.41	0.53	0.82	0.96	0.70	-9.67%
YoY %	-5.00%	-2.44%	-22.64%	-35.37%	-14.58%	37.14%	-	-
Horiz. %	54.29%	57.14%	58.57%	75.71%	117.14%	137.14%	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

386

YTLPOWR

YTL POWER INTERNATIONAL BHD

355

GENTING

GENTING BHD

353

PTRANS

PERAK TRANSIT BERHAD

332

MPI

MALAYSIAN PACIFIC INDUSTRIES

324

HLIND

HONG LEONG INDUSTRIES BHD

320

GENM

GENTING MALAYSIA BERHAD

273

TOPGLOV

TOP GLOVE CORPORATION BHD

260

PBBANK

PUBLIC BANK BHD

239

Daily Stocks

HSI-CXG

0.21

0.00

283,664,600

MMAG-WC

0.14

-0.015

181,497,600

INIX-OR

0.02

0.00

141,839,900

FPHB

0.415

+0.175

141,406,700

HSI-HUZ

0.24

0.00

112,640,600

MMAG

0.37

-0.005

79,198,600

EDUSPEC-OR

0.005

0.00

75,002,700

PMHLDG

0.325

+0.04

64,926,400

HSI-CT2

0.095

-0.005

59,853,200

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

MPI

32.54

+0.46

294,500

PTT

1.90

+0.33

3,084,600

UTDPLT

25.62

+0.26

275,300

PIE

6.10

+0.19

824,800

MTEC

1.35

+0.18

14,899,300

FPHB

0.415

+0.175

141,406,700

CRESNDO

3.62

+0.17

929,200

BNASTRA

1.86

+0.16

2,479,600

HSI-CV5

1.09

+0.15

11,600

CARLSBG

19.58

+0.14

193,200

More gainer Stocks

IDEAL

3.40

-0.20

6,000

ALLIANZ-PA

22.80

-0.20

100

KOBAY

2.30

-0.19

4,874,200

GESHEN

4.13

-0.17

155,700

HLFG

17.56

-0.16

135,300

APOLLO

6.86

-0.13

12,600

KUAISHO-C17

0.08

-0.12

58,800

BKAWAN

20.18

-0.10

5,000

DXN-CM

0.055

-0.095

50,000

KUAISHO-C16

0.01

-0.085

20,000

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