[JKGLAND] YoY TTM Result on 31-Oct-2014 [#3]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
22-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Oct-2014 [#3]
Profit Trend
QoQ- 1.98%
YoY- -3.61%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
TTM Result
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 68,245 52,722 54,137 55,288 71,039 72,613 43,299 7.87%
PBT 17,164 24,775 22,305 27,317 29,898 57,021 20,264 -2.72%
Tax -6,564 -4,933 -5,322 -7,032 -8,634 -6,446 -3,479 11.15%
NP 10,600 19,842 16,983 20,285 21,264 50,575 16,785 -7.36%
-
NP to SH 9,820 19,403 16,407 19,458 20,187 49,875 16,175 -7.97%
-
Tax Rate 38.24% 19.91% 23.86% 25.74% 28.88% 11.30% 17.17% -
Total Cost 57,645 32,880 37,154 35,003 49,775 22,038 26,514 13.80%
-
Net Worth 454,986 303,636 278,979 272,325 249,648 235,021 189,627 15.68%
Dividend
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Div 2,274 2,268 1,510 3,789 3,801 3,822 11,304 -23.43%
Div Payout % 23.17% 11.69% 9.21% 19.47% 18.83% 7.66% 69.89% -
Equity
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 454,986 303,636 278,979 272,325 249,648 235,021 189,627 15.68%
NOSH 2,274,930 759,090 753,999 756,458 756,511 758,133 758,510 20.06%
Ratio Analysis
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin 15.53% 37.64% 31.37% 36.69% 29.93% 69.65% 38.77% -
ROE 2.16% 6.39% 5.88% 7.15% 8.09% 21.22% 8.53% -
Per Share
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 3.00 6.95 7.18 7.31 9.39 9.58 5.71 -10.16%
EPS 0.43 2.56 2.18 2.57 2.67 6.58 2.13 -23.38%
DPS 0.10 0.30 0.20 0.50 0.50 0.50 1.50 -36.29%
NAPS 0.20 0.40 0.37 0.36 0.33 0.31 0.25 -3.64%
Adjusted Per Share Value based on latest NOSH - 756,458
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 3.00 2.32 2.38 2.43 3.12 3.19 1.90 7.90%
EPS 0.43 0.85 0.72 0.86 0.89 2.19 0.71 -8.01%
DPS 0.10 0.10 0.07 0.17 0.17 0.17 0.50 -23.50%
NAPS 0.20 0.1335 0.1226 0.1197 0.1097 0.1033 0.0834 15.67%
Price Multiplier on Financial Quarter End Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 -
Price 0.105 0.19 0.225 0.335 0.26 0.19 0.18 -
P/RPS 3.50 2.74 3.13 4.58 2.77 1.98 3.15 1.76%
P/EPS 24.32 7.43 10.34 13.02 9.74 2.89 8.44 19.27%
EY 4.11 13.45 9.67 7.68 10.26 34.62 11.85 -16.16%
DY 0.95 1.57 0.89 1.49 1.92 2.63 8.33 -30.33%
P/NAPS 0.53 0.48 0.61 0.93 0.79 0.61 0.72 -4.97%
Price Multiplier on Announcement Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 21/12/17 15/12/16 21/12/15 22/12/14 19/12/13 21/12/12 16/12/11 -
Price 0.095 0.185 0.215 0.28 0.25 0.20 0.19 -
P/RPS 3.17 2.66 2.99 3.83 2.66 2.09 3.33 -0.81%
P/EPS 22.01 7.24 9.88 10.89 9.37 3.04 8.91 16.25%
EY 4.54 13.82 10.12 9.19 10.67 32.89 11.22 -13.98%
DY 1.05 1.62 0.93 1.79 2.00 2.50 7.89 -28.52%
P/NAPS 0.48 0.46 0.58 0.78 0.76 0.65 0.76 -7.36%

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