[JKGLAND] YoY TTM Result on 31-Jul-2005 [#2]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
29-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- 7.48%
YoY- 47.47%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
TTM Result
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 65,065 55,736 53,980 62,327 47,994 38,489 60,094 1.33%
PBT 27,842 30,404 16,974 19,451 12,993 9,711 10,293 18.02%
Tax -7,209 -7,904 -5,025 -6,115 -3,950 -2,621 -2,940 16.10%
NP 20,633 22,500 11,949 13,336 9,043 7,090 7,353 18.74%
-
NP to SH 19,235 21,966 11,487 13,336 9,043 7,090 7,353 17.36%
-
Tax Rate 25.89% 26.00% 29.60% 31.44% 30.40% 26.99% 28.56% -
Total Cost 44,432 33,236 42,031 48,991 38,951 31,399 52,741 -2.81%
-
Net Worth 166,807 167,428 75,727 135,031 148,510 139,459 135,945 3.46%
Dividend
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Div 18,921 - 11,367 - - - 3,037 35.61%
Div Payout % 98.37% - 98.96% - - - 41.31% -
Equity
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Net Worth 166,807 167,428 75,727 135,031 148,510 139,459 135,945 3.46%
NOSH 758,214 761,040 75,727 75,860 75,770 75,793 75,947 46.68%
Ratio Analysis
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
NP Margin 31.71% 40.37% 22.14% 21.40% 18.84% 18.42% 12.24% -
ROE 11.53% 13.12% 15.17% 9.88% 6.09% 5.08% 5.41% -
Per Share
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 8.58 7.32 71.28 82.16 63.34 50.78 79.13 -30.92%
EPS 2.54 2.89 15.17 17.58 11.93 9.35 9.68 -19.97%
DPS 2.50 0.00 15.00 0.00 0.00 0.00 4.00 -7.52%
NAPS 0.22 0.22 1.00 1.78 1.96 1.84 1.79 -29.46%
Adjusted Per Share Value based on latest NOSH - 75,860
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 2.88 2.47 2.39 2.76 2.12 1.70 2.66 1.33%
EPS 0.85 0.97 0.51 0.59 0.40 0.31 0.33 17.06%
DPS 0.84 0.00 0.50 0.00 0.00 0.00 0.13 36.43%
NAPS 0.0738 0.0741 0.0335 0.0597 0.0657 0.0617 0.0601 3.47%
Price Multiplier on Financial Quarter End Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 -
Price 0.14 0.41 0.17 0.20 0.21 0.14 0.13 -
P/RPS 1.63 5.60 0.24 0.24 0.33 0.28 0.16 47.18%
P/EPS 5.52 14.20 1.12 1.14 1.76 1.50 1.34 26.58%
EY 18.12 7.04 89.23 87.90 56.83 66.82 74.47 -20.97%
DY 17.86 0.00 88.24 0.00 0.00 0.00 30.77 -8.65%
P/NAPS 0.64 1.86 0.17 0.11 0.11 0.08 0.07 44.55%
Price Multiplier on Announcement Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 24/09/08 24/09/07 27/09/06 29/09/05 29/09/04 29/09/03 26/09/02 -
Price 0.12 0.27 0.16 0.17 0.21 0.15 0.13 -
P/RPS 1.40 3.69 0.22 0.21 0.33 0.30 0.16 43.50%
P/EPS 4.73 9.35 1.05 0.97 1.76 1.60 1.34 23.36%
EY 21.14 10.69 94.80 103.41 56.83 62.36 74.47 -18.91%
DY 20.83 0.00 93.75 0.00 0.00 0.00 30.77 -6.28%
P/NAPS 0.55 1.23 0.16 0.10 0.11 0.08 0.07 40.95%

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