[JKGLAND] QoQ Quarter Result on 2022-04-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Revenue 26,000 22,249 38,586 20,073 89,727 18,321 26,728 -1.82% QoQ % 16.86% -42.34% 92.23% -77.63% 389.75% -31.45% - Horiz. % 97.28% 83.24% 144.37% 75.10% 335.70% 68.55% 100.00%
PBT 22,005 3,136 9,160 2,930 19,751 1,812 676 913.04% QoQ % 601.69% -65.76% 212.63% -85.17% 990.01% 168.05% - Horiz. % 3,255.18% 463.91% 1,355.03% 433.43% 2,921.75% 268.05% 100.00%
Tax -7,242 -1,526 -2,126 -1,122 -4,967 -480 -221 917.54% QoQ % -374.57% 28.22% -89.48% 77.41% -934.79% -117.19% - Horiz. % 3,276.92% 690.50% 961.99% 507.69% 2,247.51% 217.19% 100.00%
NP 14,763 1,610 7,034 1,808 14,784 1,332 455 910.86% QoQ % 816.96% -77.11% 289.05% -87.77% 1,009.91% 192.75% - Horiz. % 3,244.62% 353.85% 1,545.93% 397.36% 3,249.23% 292.75% 100.00%
NP to SH 14,765 1,613 7,039 1,810 14,785 1,332 483 871.60% QoQ % 815.38% -77.08% 288.90% -87.76% 1,009.98% 175.78% - Horiz. % 3,056.94% 333.95% 1,457.35% 374.74% 3,061.08% 275.78% 100.00%
Tax Rate 32.91 % 48.66 % 23.21 % 38.29 % 25.15 % 26.49 % 32.69 % 0.45% QoQ % -32.37% 109.65% -39.38% 52.25% -5.06% -18.97% - Horiz. % 100.67% 148.85% 71.00% 117.13% 76.93% 81.03% 100.00%
Total Cost 11,237 20,639 31,552 18,265 74,943 16,989 26,273 -43.15% QoQ % -45.55% -34.59% 72.75% -75.63% 341.13% -35.34% - Horiz. % 42.77% 78.56% 120.09% 69.52% 285.25% 64.66% 100.00%
Net Worth 545,983 545,983 523,233 523,233 523,233 500,484 500,484 5.96% QoQ % 0.00% 4.35% 0.00% 0.00% 4.55% 0.00% - Horiz. % 109.09% 109.09% 104.55% 104.55% 104.55% 100.00% 100.00%
Dividend 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Net Worth 545,983 545,983 523,233 523,233 523,233 500,484 500,484 5.96% QoQ % 0.00% 4.35% 0.00% 0.00% 4.55% 0.00% - Horiz. % 109.09% 109.09% 104.55% 104.55% 104.55% 100.00% 100.00%
NOSH 2,274,930 2,274,930 2,274,930 2,274,930 2,274,930 2,274,930 2,274,930 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
NP Margin 56.78 % 7.24 % 18.23 % 9.01 % 16.48 % 7.27 % 1.70 % 930.52% QoQ % 684.25% -60.29% 102.33% -45.33% 126.68% 327.65% - Horiz. % 3,340.00% 425.88% 1,072.35% 530.00% 969.41% 427.65% 100.00%
ROE 2.70 % 0.30 % 1.35 % 0.35 % 2.83 % 0.27 % 0.10 % 794.61% QoQ % 800.00% -77.78% 285.71% -87.63% 948.15% 170.00% - Horiz. % 2,700.00% 300.00% 1,350.00% 350.00% 2,830.00% 270.00% 100.00%
Per Share 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 1.14 0.98 1.70 0.88 3.94 0.81 1.17 -1.71% QoQ % 16.33% -42.35% 93.18% -77.66% 386.42% -30.77% - Horiz. % 97.44% 83.76% 145.30% 75.21% 336.75% 69.23% 100.00%
EPS 0.65 0.07 0.31 0.08 0.65 0.06 0.02 911.97% QoQ % 828.57% -77.42% 287.50% -87.69% 983.33% 200.00% - Horiz. % 3,250.00% 350.00% 1,550.00% 400.00% 3,250.00% 300.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.2400 0.2400 0.2300 0.2300 0.2300 0.2200 0.2200 5.96% QoQ % 0.00% 4.35% 0.00% 0.00% 4.55% 0.00% - Horiz. % 109.09% 109.09% 104.55% 104.55% 104.55% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,274,930 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 1.14 0.98 1.70 0.88 3.94 0.81 1.17 -1.71% QoQ % 16.33% -42.35% 93.18% -77.66% 386.42% -30.77% - Horiz. % 97.44% 83.76% 145.30% 75.21% 336.75% 69.23% 100.00%
EPS 0.65 0.07 0.31 0.08 0.65 0.06 0.02 911.97% QoQ % 828.57% -77.42% 287.50% -87.69% 983.33% 200.00% - Horiz. % 3,250.00% 350.00% 1,550.00% 400.00% 3,250.00% 300.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.2400 0.2400 0.2300 0.2300 0.2300 0.2200 0.2200 5.96% QoQ % 0.00% 4.35% 0.00% 0.00% 4.55% 0.00% - Horiz. % 109.09% 109.09% 104.55% 104.55% 104.55% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 -
Price 0.1050 0.0950 0.1100 0.1000 0.1000 0.1050 0.1050 -
P/RPS 9.19 9.71 6.49 11.33 2.54 13.04 8.94 1.85% QoQ % -5.36% 49.61% -42.72% 346.06% -80.52% 45.86% - Horiz. % 102.80% 108.61% 72.60% 126.73% 28.41% 145.86% 100.00%
P/EPS 16.18 133.99 35.55 125.69 15.39 179.33 494.55 -89.71% QoQ % -87.92% 276.91% -71.72% 716.70% -91.42% -63.74% - Horiz. % 3.27% 27.09% 7.19% 25.42% 3.11% 36.26% 100.00%
EY 6.18 0.75 2.81 0.80 6.50 0.56 0.20 878.57% QoQ % 724.00% -73.31% 251.25% -87.69% 1,060.71% 180.00% - Horiz. % 3,090.00% 375.00% 1,405.00% 400.00% 3,250.00% 280.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.44 0.40 0.48 0.43 0.43 0.48 0.48 -5.62% QoQ % 10.00% -16.67% 11.63% 0.00% -10.42% 0.00% - Horiz. % 91.67% 83.33% 100.00% 89.58% 89.58% 100.00% 100.00%
Price Multiplier on Announcement Date 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date - 22/12/22 26/09/22 - 31/03/22 16/12/21 24/09/21 -
Price 0.1000 0.0950 0.1000 0.1050 0.1000 0.0900 0.1100 -
P/RPS 8.75 9.71 5.90 11.90 2.54 11.18 9.36 -4.38% QoQ % -9.89% 64.58% -50.42% 368.50% -77.28% 19.44% - Horiz. % 93.48% 103.74% 63.03% 127.14% 27.14% 119.44% 100.00%
P/EPS 15.41 133.99 32.32 131.97 15.39 153.71 518.10 -90.34% QoQ % -88.50% 314.57% -75.51% 757.50% -89.99% -70.33% - Horiz. % 2.97% 25.86% 6.24% 25.47% 2.97% 29.67% 100.00%
EY 6.49 0.75 3.09 0.76 6.50 0.65 0.19 946.01% QoQ % 765.33% -75.73% 306.58% -88.31% 900.00% 242.11% - Horiz. % 3,415.79% 394.74% 1,626.32% 400.00% 3,421.05% 342.11% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.42 0.40 0.43 0.46 0.43 0.41 0.50 -10.95% QoQ % 5.00% -6.98% -6.52% 6.98% 4.88% -18.00% - Horiz. % 84.00% 80.00% 86.00% 92.00% 86.00% 82.00% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
JKG Land Berhad - Q1 2023.pdf 
