[JKGLAND] YoY TTM Result on 31-Jul-2004 [#2]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
29-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- 0.67%
YoY- 27.55%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
TTM Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 55,736 53,980 62,327 47,994 38,489 60,094 48,580 2.31%
PBT 30,404 16,974 19,451 12,993 9,711 10,293 8,231 24.31%
Tax -7,904 -5,025 -6,115 -3,950 -2,621 -2,940 -2,252 23.26%
NP 22,500 11,949 13,336 9,043 7,090 7,353 5,979 24.70%
-
NP to SH 21,966 11,487 13,336 9,043 7,090 7,353 5,979 24.20%
-
Tax Rate 26.00% 29.60% 31.44% 30.40% 26.99% 28.56% 27.36% -
Total Cost 33,236 42,031 48,991 38,951 31,399 52,741 42,601 -4.05%
-
Net Worth 167,428 75,727 135,031 148,510 139,459 135,945 131,273 4.13%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div - 11,367 - - - 3,037 - -
Div Payout % - 98.96% - - - 41.31% - -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 167,428 75,727 135,031 148,510 139,459 135,945 131,273 4.13%
NOSH 761,040 75,727 75,860 75,770 75,793 75,947 75,880 46.82%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin 40.37% 22.14% 21.40% 18.84% 18.42% 12.24% 12.31% -
ROE 13.12% 15.17% 9.88% 6.09% 5.08% 5.41% 4.55% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 7.32 71.28 82.16 63.34 50.78 79.13 64.02 -30.32%
EPS 2.89 15.17 17.58 11.93 9.35 9.68 7.88 -15.38%
DPS 0.00 15.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 0.22 1.00 1.78 1.96 1.84 1.79 1.73 -29.07%
Adjusted Per Share Value based on latest NOSH - 75,770
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 2.47 2.39 2.76 2.12 1.70 2.66 2.15 2.33%
EPS 0.97 0.51 0.59 0.40 0.31 0.33 0.26 24.52%
DPS 0.00 0.50 0.00 0.00 0.00 0.13 0.00 -
NAPS 0.0741 0.0335 0.0597 0.0657 0.0617 0.0601 0.0581 4.13%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 -
Price 0.41 0.17 0.20 0.21 0.14 0.13 0.12 -
P/RPS 5.60 0.24 0.24 0.33 0.28 0.16 0.19 75.70%
P/EPS 14.20 1.12 1.14 1.76 1.50 1.34 1.52 45.09%
EY 7.04 89.23 87.90 56.83 66.82 74.47 65.66 -31.06%
DY 0.00 88.24 0.00 0.00 0.00 30.77 0.00 -
P/NAPS 1.86 0.17 0.11 0.11 0.08 0.07 0.07 72.70%
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 24/09/07 27/09/06 29/09/05 29/09/04 29/09/03 26/09/02 27/09/01 -
Price 0.27 0.16 0.17 0.21 0.15 0.13 0.11 -
P/RPS 3.69 0.22 0.21 0.33 0.30 0.16 0.17 66.97%
P/EPS 9.35 1.05 0.97 1.76 1.60 1.34 1.40 37.20%
EY 10.69 94.80 103.41 56.83 62.36 74.47 71.63 -27.15%
DY 0.00 93.75 0.00 0.00 0.00 30.77 0.00 -
P/NAPS 1.23 0.16 0.10 0.11 0.08 0.07 0.06 65.39%

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