[JAG] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[JAG] JAG BERHAD
Announcement Date
24-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 18.36%
YoY- 783.02%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 215,010 224,181 202,351 203,760 185,219 159,059 150,681 26.77%
PBT 21,468 25,461 24,206 22,834 18,026 11,812 9,788 68.89%
Tax -4,892 -6,803 -7,218 -7,868 -5,268 -2,828 -1,253 148.15%
NP 16,576 18,658 16,988 14,966 12,758 8,984 8,535 55.72%
-
NP to SH 17,012 19,211 17,578 15,444 13,048 9,167 8,695 56.49%
-
Tax Rate 22.79% 26.72% 29.82% 34.46% 29.22% 23.94% 12.80% -
Total Cost 198,434 205,523 185,363 188,794 172,461 150,075 142,146 24.93%
-
Net Worth 220,439 220,879 216,804 186,800 182,238 172,102 156,668 25.59%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 3,133 3,133 - - - - - -
Div Payout % 18.42% 16.31% - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 220,439 220,879 216,804 186,800 182,238 172,102 156,668 25.59%
NOSH 634,109 634,109 634,109 544,109 544,109 544,109 454,651 24.85%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 7.71% 8.32% 8.40% 7.34% 6.89% 5.65% 5.66% -
ROE 7.72% 8.70% 8.11% 8.27% 7.16% 5.33% 5.55% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 34.30 35.77 32.28 37.96 34.51 35.55 33.68 1.22%
EPS 2.71 3.07 2.80 2.88 2.43 2.05 1.94 24.98%
DPS 0.50 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3517 0.3524 0.3459 0.348 0.3395 0.3847 0.3502 0.28%
Adjusted Per Share Value based on latest NOSH - 544,109
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 28.59 29.81 26.90 27.09 24.63 21.15 20.03 26.79%
EPS 2.26 2.55 2.34 2.05 1.73 1.22 1.16 56.05%
DPS 0.42 0.42 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2931 0.2937 0.2883 0.2484 0.2423 0.2288 0.2083 25.59%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.325 0.335 0.34 0.305 0.375 0.27 0.17 -
P/RPS 0.95 0.94 1.05 0.80 1.09 0.76 0.50 53.46%
P/EPS 11.97 10.93 12.12 10.60 15.43 13.18 8.75 23.25%
EY 8.35 9.15 8.25 9.43 6.48 7.59 11.43 -18.90%
DY 1.54 1.49 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.95 0.98 0.88 1.10 0.70 0.49 52.25%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/05/22 23/02/22 17/11/21 24/08/21 28/05/21 23/02/21 26/11/20 -
Price 0.385 0.36 0.375 0.375 0.39 0.345 0.21 -
P/RPS 1.12 1.01 1.16 0.99 1.13 0.97 0.62 48.37%
P/EPS 14.18 11.75 13.37 13.03 16.04 16.84 10.80 19.92%
EY 7.05 8.51 7.48 7.67 6.23 5.94 9.26 -16.63%
DY 1.30 1.39 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.02 1.08 1.08 1.15 0.90 0.60 48.93%

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