[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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos