[JAG] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[JAG] JAG BERHAD
Announcement Date
31-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -11.45%
YoY- 30.38%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 254,128 260,212 245,304 215,010 224,181 202,351 203,760 15.81%
PBT 13,450 16,911 19,476 21,468 25,461 24,206 22,834 -29.66%
Tax -3,268 -3,097 -3,592 -4,892 -6,803 -7,218 -7,868 -44.24%
NP 10,182 13,814 15,884 16,576 18,658 16,988 14,966 -22.59%
-
NP to SH 10,182 13,803 16,008 17,012 19,211 17,578 15,444 -24.19%
-
Tax Rate 24.30% 18.31% 18.44% 22.79% 26.72% 29.82% 34.46% -
Total Cost 243,946 246,398 229,420 198,434 205,523 185,363 188,794 18.57%
-
Net Worth 216,501 216,901 220,939 220,439 220,879 216,804 186,800 10.30%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - 3,133 3,133 3,133 3,133 - - -
Div Payout % - 22.70% 19.58% 18.42% 16.31% - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 216,501 216,901 220,939 220,439 220,879 216,804 186,800 10.30%
NOSH 634,109 634,109 634,109 634,109 634,109 634,109 544,109 10.71%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 4.01% 5.31% 6.48% 7.71% 8.32% 8.40% 7.34% -
ROE 4.70% 6.36% 7.25% 7.72% 8.70% 8.11% 8.27% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 43.10 43.82 40.10 34.30 35.77 32.28 37.96 8.80%
EPS 1.73 2.32 2.62 2.71 3.07 2.80 2.88 -28.74%
DPS 0.00 0.53 0.51 0.50 0.50 0.00 0.00 -
NAPS 0.3672 0.3653 0.3612 0.3517 0.3524 0.3459 0.348 3.63%
Adjusted Per Share Value based on latest NOSH - 634,109
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 33.75 34.56 32.58 28.56 29.77 26.88 27.06 15.82%
EPS 1.35 1.83 2.13 2.26 2.55 2.33 2.05 -24.24%
DPS 0.00 0.42 0.42 0.42 0.42 0.00 0.00 -
NAPS 0.2875 0.2881 0.2934 0.2928 0.2934 0.288 0.2481 10.29%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.355 0.335 0.35 0.325 0.335 0.34 0.305 -
P/RPS 0.82 0.76 0.87 0.95 0.94 1.05 0.80 1.65%
P/EPS 20.56 14.41 13.37 11.97 10.93 12.12 10.60 55.34%
EY 4.86 6.94 7.48 8.35 9.15 8.25 9.43 -35.64%
DY 0.00 1.58 1.46 1.54 1.49 0.00 0.00 -
P/NAPS 0.97 0.92 0.97 0.92 0.95 0.98 0.88 6.68%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 25/11/22 26/08/22 31/05/22 23/02/22 17/11/21 24/08/21 -
Price 0.375 0.35 0.345 0.385 0.36 0.375 0.375 -
P/RPS 0.87 0.80 0.86 1.12 1.01 1.16 0.99 -8.23%
P/EPS 21.71 15.06 13.18 14.18 11.75 13.37 13.03 40.41%
EY 4.61 6.64 7.59 7.05 8.51 7.48 7.67 -28.71%
DY 0.00 1.51 1.49 1.30 1.39 0.00 0.00 -
P/NAPS 1.02 0.96 0.96 1.09 1.02 1.08 1.08 -3.72%

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