[JAKS] YoY TTM Result on 30-Sep-2016 [#3]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 17.27%
YoY- 181.87%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 1,056,025 724,427 615,449 637,986 503,621 378,222 282,146 24.59%
PBT 16,104 107,543 -17,722 48,492 49,634 32,191 7,018 14.83%
Tax -5,142 -1,846 -6,109 -4,274 -17,090 -11,865 -3,372 7.28%
NP 10,962 105,697 -23,831 44,218 32,544 20,326 3,646 20.12%
-
NP to SH 78,196 135,302 -4,853 53,986 19,153 7,369 3,862 65.05%
-
Tax Rate 31.93% 1.72% - 8.81% 34.43% 36.86% 48.05% -
Total Cost 1,045,063 618,730 639,280 593,768 471,077 357,896 278,500 24.64%
-
Net Worth 915,209 778,206 563,534 526,443 473,120 454,507 0 -
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 915,209 778,206 563,534 526,443 473,120 454,507 0 -
NOSH 643,118 545,943 461,913 438,702 438,074 441,269 436,956 6.65%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 1.04% 14.59% -3.87% 6.93% 6.46% 5.37% 1.29% -
ROE 8.54% 17.39% -0.86% 10.25% 4.05% 1.62% 0.00% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 174.23 136.84 133.24 145.43 114.96 85.71 64.57 17.98%
EPS 12.90 25.56 -1.05 12.31 4.37 1.67 0.88 56.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.47 1.22 1.20 1.08 1.03 0.00 -
Adjusted Per Share Value based on latest NOSH - 438,702
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 41.40 28.40 24.13 25.01 19.75 14.83 11.06 24.59%
EPS 3.07 5.30 -0.19 2.12 0.75 0.29 0.15 65.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3588 0.3051 0.2209 0.2064 0.1855 0.1782 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.745 1.03 1.28 1.00 1.10 0.72 0.53 -
P/RPS 0.43 0.75 0.96 0.69 0.96 0.84 0.82 -10.19%
P/EPS 5.77 4.03 -121.83 8.13 25.16 43.11 59.97 -32.29%
EY 17.32 24.81 -0.82 12.31 3.97 2.32 1.67 47.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.70 1.05 0.83 1.02 0.70 0.00 -
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 25/11/19 29/11/18 22/11/17 24/11/16 17/11/15 28/11/14 - -
Price 1.24 0.575 1.38 1.03 1.16 0.56 0.00 -
P/RPS 0.71 0.42 1.04 0.71 1.01 0.65 0.00 -
P/EPS 9.61 2.25 -131.35 8.37 26.53 33.53 0.00 -
EY 10.40 44.45 -0.76 11.95 3.77 2.98 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.39 1.13 0.86 1.07 0.54 0.00 -

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