[JKGLAND] YoY TTM Result on 31-Jul-2003 [#2]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
29-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- 4.88%
YoY- -3.58%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
TTM Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 53,980 62,327 47,994 38,489 60,094 48,580 44,419 3.30%
PBT 16,974 19,451 12,993 9,711 10,293 8,231 7,877 13.64%
Tax -5,025 -6,115 -3,950 -2,621 -2,940 -2,252 -1,890 17.69%
NP 11,949 13,336 9,043 7,090 7,353 5,979 5,987 12.20%
-
NP to SH 11,487 13,336 9,043 7,090 7,353 5,979 5,987 11.46%
-
Tax Rate 29.60% 31.44% 30.40% 26.99% 28.56% 27.36% 23.99% -
Total Cost 42,031 48,991 38,951 31,399 52,741 42,601 38,432 1.50%
-
Net Worth 75,727 135,031 148,510 139,459 135,945 131,273 124,937 -8.00%
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div 11,367 - - - 3,037 - 1,516 39.88%
Div Payout % 98.96% - - - 41.31% - 25.34% -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 75,727 135,031 148,510 139,459 135,945 131,273 124,937 -8.00%
NOSH 75,727 75,860 75,770 75,793 75,947 75,880 75,720 0.00%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 22.14% 21.40% 18.84% 18.42% 12.24% 12.31% 13.48% -
ROE 15.17% 9.88% 6.09% 5.08% 5.41% 4.55% 4.79% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 71.28 82.16 63.34 50.78 79.13 64.02 58.66 3.29%
EPS 15.17 17.58 11.93 9.35 9.68 7.88 7.91 11.45%
DPS 15.00 0.00 0.00 0.00 4.00 0.00 2.00 39.88%
NAPS 1.00 1.78 1.96 1.84 1.79 1.73 1.65 -8.00%
Adjusted Per Share Value based on latest NOSH - 75,793
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 2.37 2.74 2.11 1.69 2.64 2.14 1.95 3.30%
EPS 0.50 0.59 0.40 0.31 0.32 0.26 0.26 11.50%
DPS 0.50 0.00 0.00 0.00 0.13 0.00 0.07 38.75%
NAPS 0.0333 0.0594 0.0653 0.0613 0.0598 0.0577 0.0549 -7.99%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 -
Price 0.17 0.20 0.21 0.14 0.13 0.12 0.20 -
P/RPS 0.24 0.24 0.33 0.28 0.16 0.19 0.34 -5.63%
P/EPS 1.12 1.14 1.76 1.50 1.34 1.52 2.53 -12.69%
EY 89.23 87.90 56.83 66.82 74.47 65.66 39.53 14.52%
DY 88.24 0.00 0.00 0.00 30.77 0.00 10.00 43.72%
P/NAPS 0.17 0.11 0.11 0.08 0.07 0.07 0.12 5.97%
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 27/09/06 29/09/05 29/09/04 29/09/03 26/09/02 27/09/01 29/09/00 -
Price 0.16 0.17 0.21 0.15 0.13 0.11 0.15 -
P/RPS 0.22 0.21 0.33 0.30 0.16 0.17 0.26 -2.74%
P/EPS 1.05 0.97 1.76 1.60 1.34 1.40 1.90 -9.40%
EY 94.80 103.41 56.83 62.36 74.47 71.63 52.71 10.27%
DY 93.75 0.00 0.00 0.00 30.77 0.00 13.33 38.39%
P/NAPS 0.16 0.10 0.11 0.08 0.07 0.06 0.09 10.05%

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