[JKGLAND] YoY TTM Result on 31-Jul-2013 [#2]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
17-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jul-2013 [#2]
Profit Trend
QoQ- -0.7%
YoY- 188.57%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
TTM Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 53,653 59,245 52,316 79,772 63,566 56,071 57,784 -1.22%
PBT 26,039 26,503 27,000 61,842 25,348 24,141 18,110 6.23%
Tax -4,974 -6,164 -7,053 -8,502 -6,544 -4,486 -4,811 0.55%
NP 21,065 20,339 19,947 53,340 18,804 19,655 13,299 7.95%
-
NP to SH 20,615 19,661 19,080 52,263 18,111 18,941 12,688 8.41%
-
Tax Rate 19.10% 23.26% 26.12% 13.75% 25.82% 18.58% 26.57% -
Total Cost 32,588 38,906 32,369 26,432 44,762 36,416 44,485 -5.05%
-
Net Worth 313,333 271,950 274,235 257,509 204,107 196,964 182,290 9.43%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div 2,268 1,510 3,789 3,801 3,822 11,304 7,666 -18.35%
Div Payout % 11.00% 7.68% 19.86% 7.27% 21.11% 59.68% 60.42% -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 313,333 271,950 274,235 257,509 204,107 196,964 182,290 9.43%
NOSH 783,333 735,000 761,764 757,380 755,955 757,555 759,545 0.51%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 39.26% 34.33% 38.13% 66.87% 29.58% 35.05% 23.02% -
ROE 6.58% 7.23% 6.96% 20.30% 8.87% 9.62% 6.96% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 6.85 8.06 6.87 10.53 8.41 7.40 7.61 -1.73%
EPS 2.63 2.67 2.50 6.90 2.40 2.50 1.67 7.85%
DPS 0.29 0.21 0.50 0.50 0.50 1.50 1.00 -18.62%
NAPS 0.40 0.37 0.36 0.34 0.27 0.26 0.24 8.87%
Adjusted Per Share Value based on latest NOSH - 757,380
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 2.36 2.60 2.30 3.51 2.79 2.46 2.54 -1.21%
EPS 0.91 0.86 0.84 2.30 0.80 0.83 0.56 8.42%
DPS 0.10 0.07 0.17 0.17 0.17 0.50 0.34 -18.43%
NAPS 0.1377 0.1195 0.1205 0.1132 0.0897 0.0866 0.0801 9.44%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 0.215 0.285 0.42 0.255 0.19 0.19 0.17 -
P/RPS 3.14 3.54 6.12 2.42 2.26 2.57 2.23 5.86%
P/EPS 8.17 10.65 16.77 3.70 7.93 7.60 10.18 -3.59%
EY 12.24 9.39 5.96 27.06 12.61 13.16 9.83 3.71%
DY 1.35 0.72 1.19 1.96 2.63 7.89 5.88 -21.73%
P/NAPS 0.54 0.77 1.17 0.75 0.70 0.73 0.71 -4.45%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 21/09/16 30/09/15 22/09/14 17/09/13 26/09/12 29/09/11 27/09/10 -
Price 0.205 0.22 0.385 0.28 0.19 0.16 0.16 -
P/RPS 2.99 2.73 5.61 2.66 2.26 2.16 2.10 6.06%
P/EPS 7.79 8.22 15.37 4.06 7.93 6.40 9.58 -3.38%
EY 12.84 12.16 6.51 24.64 12.61 15.63 10.44 3.50%
DY 1.41 0.93 1.30 1.79 2.63 9.38 6.25 -21.95%
P/NAPS 0.51 0.59 1.07 0.82 0.70 0.62 0.67 -4.44%

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