[JKGLAND] YoY TTM Result on 31-Jul-2010 [#2]

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
TTM Result
Revenue	79,772	63,566	56,071	57,784	61,799	65,065	55,736	6.15%
YoY %	25.49%	13.37%	-2.96%	-6.50%	-5.02%	16.74%	-	-
Horiz. %	143.12%	114.05%	100.60%	103.67%	110.88%	116.74%	100.00%	-
PBT	61,842	25,348	24,141	18,110	17,268	27,842	30,404	12.54%
YoY %	143.97%	5.00%	33.30%	4.88%	-37.98%	-8.43%	-	-
Horiz. %	203.40%	83.37%	79.40%	59.56%	56.80%	91.57%	100.00%	-
Tax	-8,502	-6,544	-4,486	-4,811	-5,247	-7,209	-7,904	1.22%
YoY %	-29.92%	-45.88%	6.76%	8.31%	27.22%	8.79%	-	-
Horiz. %	107.57%	82.79%	56.76%	60.87%	66.38%	91.21%	100.00%	-
NP	53,340	18,804	19,655	13,299	12,021	20,633	22,500	15.45%
YoY %	183.66%	-4.33%	47.79%	10.63%	-41.74%	-8.30%	-	-
Horiz. %	237.07%	83.57%	87.36%	59.11%	53.43%	91.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	52,263	18,111	18,941	12,688	11,653	19,235	21,966	15.52%
YoY %	188.57%	-4.38%	49.28%	8.88%	-39.42%	-12.43%	-	-
Horiz. %	237.93%	82.45%	86.23%	57.76%	53.05%	87.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.75%	25.82%	18.58%	26.57%	30.39%	25.89%	26.00%	-
YoY %	-46.75%	38.97%	-30.07%	-12.57%	17.38%	-0.42%	-	-
Horiz. %	52.88%	99.31%	71.46%	102.19%	116.88%	99.58%	100.00%	-
Total Cost	26,432	44,762	36,416	44,485	49,778	44,432	33,236	-3.74%
YoY %	-40.95%	22.92%	-18.14%	-10.63%	12.03%	33.69%	-	-
Horiz. %	79.53%	134.68%	109.57%	133.85%	149.77%	133.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	257,509	204,107	196,964	182,290	173,983	166,807	167,428	7.43%
YoY %	26.16%	3.63%	8.05%	4.77%	4.30%	-0.37%	-	-
Horiz. %	153.80%	121.91%	117.64%	108.88%	103.92%	99.63%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Dividend
Div	3,801	3,822	11,304	7,666	11,293	18,921	-	-
YoY %	-0.55%	-66.19%	47.46%	-32.12%	-40.31%	0.00%	-	-
Horiz. %	20.09%	20.20%	59.74%	40.52%	59.69%	100.00%	-	-
Div Payout %	7.27%	21.11%	59.68%	60.42%	96.92%	98.37%	-	-
YoY %	-65.56%	-64.63%	-1.22%	-37.66%	-1.47%	0.00%	-	-
Horiz. %	7.39%	21.46%	60.67%	61.42%	98.53%	100.00%	-	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Equity
Net Worth	257,509	204,107	196,964	182,290	173,983	166,807	167,428	7.43%
YoY %	26.16%	3.63%	8.05%	4.77%	4.30%	-0.37%	-	-
Horiz. %	153.80%	121.91%	117.64%	108.88%	103.92%	99.63%	100.00%	-
NOSH	757,380	755,955	757,555	759,545	756,451	758,214	761,040	-0.08%
YoY %	0.19%	-0.21%	-0.26%	0.41%	-0.23%	-0.37%	-	-
Horiz. %	99.52%	99.33%	99.54%	99.80%	99.40%	99.63%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Ratio Analysis
NP Margin	66.87%	29.58%	35.05%	23.02%	19.45%	31.71%	40.37%	-
YoY %	126.06%	-15.61%	52.26%	18.35%	-38.66%	-21.45%	-	-
Horiz. %	165.64%	73.27%	86.82%	57.02%	48.18%	78.55%	100.00%	-
ROE	20.30%	8.87%	9.62%	6.96%	6.70%	11.53%	13.12%	-
YoY %	128.86%	-7.80%	38.22%	3.88%	-41.89%	-12.12%	-	-
Horiz. %	154.73%	67.61%	73.32%	53.05%	51.07%	87.88%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Per Share
RPS	10.53	8.41	7.40	7.61	8.17	8.58	7.32	6.24%
YoY %	25.21%	13.65%	-2.76%	-6.85%	-4.78%	17.21%	-	-
Horiz. %	143.85%	114.89%	101.09%	103.96%	111.61%	117.21%	100.00%	-
EPS	6.90	2.40	2.50	1.67	1.54	2.54	2.89	15.59%
YoY %	187.50%	-4.00%	49.70%	8.44%	-39.37%	-12.11%	-	-
Horiz. %	238.75%	83.04%	86.51%	57.79%	53.29%	87.89%	100.00%	-
DPS	0.50	0.50	1.50	1.00	1.50	2.50	0.00	-
YoY %	0.00%	-66.67%	50.00%	-33.33%	-40.00%	0.00%	-	-
Horiz. %	20.00%	20.00%	60.00%	40.00%	60.00%	100.00%	-	-
NAPS	0.34	0.27	0.26	0.24	0.23	0.22	0.22	7.51%
YoY %	25.93%	3.85%	8.33%	4.35%	4.55%	0.00%	-	-
Horiz. %	154.55%	122.73%	118.18%	109.09%	104.55%	100.00%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Adjusted Per Share Value based on latest NOSH - 759,545
RPS	3.51	2.79	2.46	2.54	2.72	2.86	2.45	6.16%
YoY %	25.81%	13.41%	-3.15%	-6.62%	-4.90%	16.73%	-	-
Horiz. %	143.27%	113.88%	100.41%	103.67%	111.02%	116.73%	100.00%	-
EPS	2.30	0.80	0.83	0.56	0.51	0.85	0.97	15.46%
YoY %	187.50%	-3.61%	48.21%	9.80%	-40.00%	-12.37%	-	-
Horiz. %	237.11%	82.47%	85.57%	57.73%	52.58%	87.63%	100.00%	-
DPS	0.17	0.17	0.50	0.34	0.50	0.83	0.00	-
YoY %	0.00%	-66.00%	47.06%	-32.00%	-39.76%	0.00%	-	-
Horiz. %	20.48%	20.48%	60.24%	40.96%	60.24%	100.00%	-	-
NAPS	0.1132	0.0897	0.0866	0.0801	0.0765	0.0733	0.0736	7.43%
YoY %	26.20%	3.58%	8.11%	4.71%	4.37%	-0.41%	-	-
Horiz. %	153.80%	121.88%	117.66%	108.83%	103.94%	99.59%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/13	31/07/12	29/07/11	30/07/10	31/07/09	31/07/08	31/07/07	-
Price	0.255	0.19	0.19	0.17	0.17	0.14	0.41	-
P/RPS	2.42	2.26	2.57	2.23	2.08	1.63	5.60	-13.03%
YoY %	7.08%	-12.06%	15.25%	7.21%	27.61%	-70.89%	-	-
Horiz. %	43.21%	40.36%	45.89%	39.82%	37.14%	29.11%	100.00%	-
P/EPS	3.70	7.93	7.60	10.18	11.04	5.52	14.20	-20.06%
YoY %	-53.34%	4.34%	-25.34%	-7.79%	100.00%	-61.13%	-	-
Horiz. %	26.06%	55.85%	53.52%	71.69%	77.75%	38.87%	100.00%	-
EY	27.06	12.61	13.16	9.83	9.06	18.12	7.04	25.13%
YoY %	114.59%	-4.18%	33.88%	8.50%	-50.00%	157.39%	-	-
Horiz. %	384.38%	179.12%	186.93%	139.63%	128.69%	257.39%	100.00%	-
DY	1.96	2.63	7.89	5.88	8.82	17.86	0.00	-
YoY %	-25.48%	-66.67%	34.18%	-33.33%	-50.62%	0.00%	-	-
Horiz. %	10.97%	14.73%	44.18%	32.92%	49.38%	100.00%	-	-
P/NAPS	0.75	0.70	0.73	0.71	0.74	0.64	1.86	-14.03%
YoY %	7.14%	-4.11%	2.82%	-4.05%	15.62%	-65.59%	-	-
Horiz. %	40.32%	37.63%	39.25%	38.17%	39.78%	34.41%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Price Multiplier on Announcement Date
Date	17/09/13	26/09/12	29/09/11	27/09/10	25/09/09	24/09/08	24/09/07	-
Price	0.28	0.19	0.16	0.16	0.15	0.12	0.27	-
P/RPS	2.66	2.26	2.16	2.10	1.84	1.40	3.69	-5.30%
YoY %	17.70%	4.63%	2.86%	14.13%	31.43%	-62.06%	-	-
Horiz. %	72.09%	61.25%	58.54%	56.91%	49.86%	37.94%	100.00%	-
P/EPS	4.06	7.93	6.40	9.58	9.74	4.73	9.35	-12.96%
YoY %	-48.80%	23.91%	-33.19%	-1.64%	105.92%	-49.41%	-	-
Horiz. %	43.42%	84.81%	68.45%	102.46%	104.17%	50.59%	100.00%	-
EY	24.64	12.61	15.63	10.44	10.27	21.14	10.69	14.91%
YoY %	95.40%	-19.32%	49.71%	1.66%	-51.42%	97.75%	-	-
Horiz. %	230.50%	117.96%	146.21%	97.66%	96.07%	197.75%	100.00%	-
DY	1.79	2.63	9.38	6.25	10.00	20.83	0.00	-
YoY %	-31.94%	-71.96%	50.08%	-37.50%	-51.99%	0.00%	-	-
Horiz. %	8.59%	12.63%	45.03%	30.00%	48.01%	100.00%	-	-
P/NAPS	0.82	0.70	0.62	0.67	0.65	0.55	1.23	-6.52%
YoY %	17.14%	12.90%	-7.46%	3.08%	18.18%	-55.28%	-	-
Horiz. %	66.67%	56.91%	50.41%	54.47%	52.85%	44.72%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 07 June 2024

MQ Trader

MQ Trading Signals

2024-06-10 15:30:00

EMA 5

30 Mins

SELL

2024-06-10 15:00:00

EMA 5

10 Mins

SELL

2024-06-10 14:55:00

EMA 5

5 Mins

SELL

2024-06-10 14:55:00

ADX

5 Mins

SELL

2024-06-10 14:55:00

TURTLE SYSTEM 20

5 Mins

SELL

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 >

DSONIC

DATASONIC GROUP BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

350

JCY

JCY INTERNATIONAL BERHAD

350

MPI

MALAYSIAN PACIFIC INDUSTRIES

344

HLIND

HONG LEONG INDUSTRIES BHD

331

GENTING

GENTING BHD

294

PBBANK

PUBLIC BANK BHD

249

TOPGLOV

TOP GLOVE CORPORATION BHD

237

MAYBANK

MALAYAN BANKING BHD

214

YTLPOWR

YTL POWER INTERNATIONAL BHD

209

Daily Stocks

HUBLINE

0.065

+0.025

232,760,800

JAKS

0.17

+0.015

183,122,200

INIX-OR

0.02

0.00

141,839,900

TALAMT

0.015

0.00

130,971,400

SINKUNG

0.17

+0.025

107,793,000

AHB-WC

0.045

-0.01

92,326,500

ITRONIC

0.045

0.00

81,864,800

MTRONIC

0.015

-0.005

80,772,400

WIDAD

0.085

+0.005

75,319,700

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

NESTLE

126.30

+0.80

27,500

KESM

6.39

+0.29

155,600

VSTECS

4.07

+0.24

2,691,800

VITROX

4.21

+0.24

1,288,600

KSENG

6.14

+0.20

130,800

HLFG

17.28

+0.18

46,700

HENGYUAN

2.95

+0.15

1,647,700

ATECH

3.63

+0.15

706,200

MPI

38.34

+0.14

164,800

BMGREEN

1.78

+0.13

3,799,900

More gainer Stocks

DLADY

37.80

-0.62

42,700

PETDAG

18.14

-0.44

521,800

KLK

20.76

-0.40

730,000

PMETAL

5.74

-0.15

7,097,300

NIKKEI-HD

1.16

-0.15

11,500

PPB

14.68

-0.14

224,500

KUAISHO-C17

0.08

-0.12

58,800

HSI-CXJ

0.33

-0.115

100

TOYOVEN

1.42

-0.11

3,101,300

HENGYUANC55

0.04

-0.11

545,600

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