[JAG] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[JAG] JAG BERHAD
Announcement Date
17-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 13.82%
YoY- 102.16%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 245,304 215,010 224,181 202,351 203,760 185,219 159,059 33.59%
PBT 19,476 21,468 25,461 24,206 22,834 18,026 11,812 39.69%
Tax -3,592 -4,892 -6,803 -7,218 -7,868 -5,268 -2,828 17.33%
NP 15,884 16,576 18,658 16,988 14,966 12,758 8,984 46.36%
-
NP to SH 16,008 17,012 19,211 17,578 15,444 13,048 9,167 45.16%
-
Tax Rate 18.44% 22.79% 26.72% 29.82% 34.46% 29.22% 23.94% -
Total Cost 229,420 198,434 205,523 185,363 188,794 172,461 150,075 32.80%
-
Net Worth 220,939 220,439 220,879 216,804 186,800 182,238 172,102 18.17%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 3,133 3,133 3,133 - - - - -
Div Payout % 19.58% 18.42% 16.31% - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 220,939 220,439 220,879 216,804 186,800 182,238 172,102 18.17%
NOSH 634,109 634,109 634,109 634,109 544,109 544,109 544,109 10.77%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 6.48% 7.71% 8.32% 8.40% 7.34% 6.89% 5.65% -
ROE 7.25% 7.72% 8.70% 8.11% 8.27% 7.16% 5.33% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 40.10 34.30 35.77 32.28 37.96 34.51 35.55 8.38%
EPS 2.62 2.71 3.07 2.80 2.88 2.43 2.05 17.82%
DPS 0.51 0.50 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.3612 0.3517 0.3524 0.3459 0.348 0.3395 0.3847 -4.12%
Adjusted Per Share Value based on latest NOSH - 634,109
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 32.90 28.83 30.06 27.14 27.32 24.84 21.33 33.60%
EPS 2.15 2.28 2.58 2.36 2.07 1.75 1.23 45.25%
DPS 0.42 0.42 0.42 0.00 0.00 0.00 0.00 -
NAPS 0.2963 0.2956 0.2962 0.2907 0.2505 0.2444 0.2308 18.17%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.35 0.325 0.335 0.34 0.305 0.375 0.27 -
P/RPS 0.87 0.95 0.94 1.05 0.80 1.09 0.76 9.45%
P/EPS 13.37 11.97 10.93 12.12 10.60 15.43 13.18 0.96%
EY 7.48 8.35 9.15 8.25 9.43 6.48 7.59 -0.97%
DY 1.46 1.54 1.49 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.92 0.95 0.98 0.88 1.10 0.70 24.36%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 31/05/22 23/02/22 17/11/21 24/08/21 28/05/21 23/02/21 -
Price 0.345 0.385 0.36 0.375 0.375 0.39 0.345 -
P/RPS 0.86 1.12 1.01 1.16 0.99 1.13 0.97 -7.73%
P/EPS 13.18 14.18 11.75 13.37 13.03 16.04 16.84 -15.11%
EY 7.59 7.05 8.51 7.48 7.67 6.23 5.94 17.80%
DY 1.49 1.30 1.39 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.09 1.02 1.08 1.08 1.15 0.90 4.40%

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