[JAG] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[JAG] JAG BERHAD
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 11.87%
YoY- 351.68%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 151,667 151,413 143,625 124,433 109,491 100,738 93,601 38.07%
PBT 7,121 8,926 10,891 10,573 9,571 7,297 2,963 79.70%
Tax -2,452 -2,494 -2,494 -911 -926 -884 -902 95.13%
NP 4,669 6,432 8,397 9,662 8,645 6,413 2,061 72.74%
-
NP to SH 4,587 6,372 8,346 9,594 8,576 6,341 1,995 74.46%
-
Tax Rate 34.43% 27.94% 22.90% 8.62% 9.68% 12.11% 30.44% -
Total Cost 146,998 144,981 135,228 114,771 100,846 94,325 91,540 37.24%
-
Net Worth 146,230 146,918 140,203 144,083 131,796 128,085 125,822 10.57%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 1,318 2,512 2,512 1,193 1,193 - - -
Div Payout % 28.75% 39.43% 30.11% 12.44% 13.92% - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 146,230 146,918 140,203 144,083 131,796 128,085 125,822 10.57%
NOSH 1,377,937 1,377,937 1,377,930 1,264,999 1,193,809 1,158,095 1,143,845 13.25%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 3.08% 4.25% 5.85% 7.76% 7.90% 6.37% 2.20% -
ROE 3.14% 4.34% 5.95% 6.66% 6.51% 4.95% 1.59% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 11.01 11.00 10.89 9.84 9.17 8.70 8.18 21.97%
EPS 0.33 0.46 0.63 0.76 0.72 0.55 0.17 55.80%
DPS 0.10 0.18 0.19 0.09 0.10 0.00 0.00 -
NAPS 0.1062 0.1067 0.1063 0.1139 0.1104 0.1106 0.11 -2.32%
Adjusted Per Share Value based on latest NOSH - 1,264,999
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 20.34 20.30 19.26 16.69 14.68 13.51 12.55 38.09%
EPS 0.62 0.85 1.12 1.29 1.15 0.85 0.27 74.31%
DPS 0.18 0.34 0.34 0.16 0.16 0.00 0.00 -
NAPS 0.1961 0.197 0.188 0.1932 0.1767 0.1718 0.1687 10.58%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.08 0.08 0.10 0.13 0.125 0.11 0.115 -
P/RPS 0.73 0.73 0.92 1.32 1.36 1.26 1.41 -35.60%
P/EPS 24.01 17.29 15.80 17.14 17.40 20.09 65.94 -49.10%
EY 4.16 5.78 6.33 5.83 5.75 4.98 1.52 96.02%
DY 1.20 2.28 1.91 0.73 0.80 0.00 0.00 -
P/NAPS 0.75 0.75 0.94 1.14 1.13 0.99 1.05 -20.14%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 17/08/18 30/05/18 01/03/18 27/11/17 16/08/17 16/05/17 23/02/17 -
Price 0.075 0.075 0.09 0.12 0.155 0.15 0.14 -
P/RPS 0.68 0.68 0.83 1.22 1.69 1.72 1.71 -46.01%
P/EPS 22.51 16.21 14.22 15.82 21.58 27.40 80.27 -57.25%
EY 4.44 6.17 7.03 6.32 4.63 3.65 1.25 133.34%
DY 1.28 2.43 2.12 0.79 0.65 0.00 0.00 -
P/NAPS 0.71 0.70 0.85 1.05 1.40 1.36 1.27 -32.20%

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