[JAG] YoY TTM Result on 30-Sep-2019 [#3]

Stock
[JAG] JAG BERHAD
Announcement Date
15-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -51.1%
YoY- -647.71%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 260,212 202,351 150,681 148,187 150,348 124,433 93,591 18.57%
PBT 16,911 24,206 9,788 -12,246 5,102 10,573 -7,114 -
Tax -3,097 -7,218 -1,253 -1,815 -2,452 -911 3,342 -
NP 13,814 16,988 8,535 -14,061 2,650 9,662 -3,772 -
-
NP to SH 13,803 17,578 8,695 -14,016 2,559 9,594 -3,812 -
-
Tax Rate 18.31% 29.82% 12.80% - 48.06% 8.62% - -
Total Cost 246,398 185,363 142,146 162,248 147,698 114,771 97,363 16.72%
-
Net Worth 216,901 216,804 156,668 139,809 146,506 144,083 123,496 9.83%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 3,133 - - - 1,318 1,193 - -
Div Payout % 22.70% - - - 51.54% 12.44% - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 216,901 216,804 156,668 139,809 146,506 144,083 123,496 9.83%
NOSH 634,109 634,109 454,651 1,515,731 1,377,937 1,264,999 1,144,545 -9.36%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 5.31% 8.40% 5.66% -9.49% 1.76% 7.76% -4.03% -
ROE 6.36% 8.11% 5.55% -10.03% 1.75% 6.66% -3.09% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 43.82 32.28 33.68 9.78 10.92 9.84 8.18 32.26%
EPS 2.32 2.80 1.94 -0.93 0.19 0.76 -0.33 -
DPS 0.53 0.00 0.00 0.00 0.10 0.09 0.00 -
NAPS 0.3653 0.3459 0.3502 0.0923 0.1064 0.1139 0.1079 22.52%
Adjusted Per Share Value based on latest NOSH - 1,515,731
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 34.56 26.88 20.01 19.68 19.97 16.53 12.43 18.57%
EPS 1.83 2.33 1.15 -1.86 0.34 1.27 -0.51 -
DPS 0.42 0.00 0.00 0.00 0.18 0.16 0.00 -
NAPS 0.2881 0.288 0.2081 0.1857 0.1946 0.1914 0.164 9.84%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.335 0.34 0.17 0.035 0.075 0.13 0.10 -
P/RPS 0.76 1.05 0.50 0.36 0.69 1.32 1.22 -7.58%
P/EPS 14.41 12.12 8.75 -3.78 40.36 17.14 -30.02 -
EY 6.94 8.25 11.43 -26.44 2.48 5.83 -3.33 -
DY 1.58 0.00 0.00 0.00 1.28 0.73 0.00 -
P/NAPS 0.92 0.98 0.49 0.38 0.70 1.14 0.93 -0.17%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 25/11/22 17/11/21 26/11/20 15/11/19 16/11/18 27/11/17 22/11/16 -
Price 0.35 0.375 0.21 0.035 0.06 0.12 0.11 -
P/RPS 0.80 1.16 0.62 0.36 0.55 1.22 1.35 -8.34%
P/EPS 15.06 13.37 10.80 -3.78 32.28 15.82 -33.03 -
EY 6.64 7.48 9.26 -26.44 3.10 6.32 -3.03 -
DY 1.51 0.00 0.00 0.00 1.60 0.79 0.00 -
P/NAPS 0.96 1.08 0.60 0.38 0.56 1.05 1.02 -1.00%

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 ⃤ & 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