[JAG] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[JAG] JAG BERHAD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 9.29%
YoY- 109.57%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 260,212 245,304 215,010 224,181 202,351 203,760 185,219 25.41%
PBT 16,911 19,476 21,468 25,461 24,206 22,834 18,026 -4.16%
Tax -3,097 -3,592 -4,892 -6,803 -7,218 -7,868 -5,268 -29.79%
NP 13,814 15,884 16,576 18,658 16,988 14,966 12,758 5.43%
-
NP to SH 13,803 16,008 17,012 19,211 17,578 15,444 13,048 3.81%
-
Tax Rate 18.31% 18.44% 22.79% 26.72% 29.82% 34.46% 29.22% -
Total Cost 246,398 229,420 198,434 205,523 185,363 188,794 172,461 26.82%
-
Net Worth 216,901 220,939 220,439 220,879 216,804 186,800 182,238 12.29%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 3,133 3,133 3,133 3,133 - - - -
Div Payout % 22.70% 19.58% 18.42% 16.31% - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 216,901 220,939 220,439 220,879 216,804 186,800 182,238 12.29%
NOSH 634,109 634,109 634,109 634,109 634,109 544,109 544,109 10.73%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 5.31% 6.48% 7.71% 8.32% 8.40% 7.34% 6.89% -
ROE 6.36% 7.25% 7.72% 8.70% 8.11% 8.27% 7.16% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 43.82 40.10 34.30 35.77 32.28 37.96 34.51 17.24%
EPS 2.32 2.62 2.71 3.07 2.80 2.88 2.43 -3.03%
DPS 0.53 0.51 0.50 0.50 0.00 0.00 0.00 -
NAPS 0.3653 0.3612 0.3517 0.3524 0.3459 0.348 0.3395 4.99%
Adjusted Per Share Value based on latest NOSH - 634,109
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 34.89 32.90 28.83 30.06 27.14 27.32 24.84 25.39%
EPS 1.85 2.15 2.28 2.58 2.36 2.07 1.75 3.77%
DPS 0.42 0.42 0.42 0.42 0.00 0.00 0.00 -
NAPS 0.2909 0.2963 0.2956 0.2962 0.2907 0.2505 0.2444 12.30%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.335 0.35 0.325 0.335 0.34 0.305 0.375 -
P/RPS 0.76 0.87 0.95 0.94 1.05 0.80 1.09 -21.35%
P/EPS 14.41 13.37 11.97 10.93 12.12 10.60 15.43 -4.45%
EY 6.94 7.48 8.35 9.15 8.25 9.43 6.48 4.67%
DY 1.58 1.46 1.54 1.49 0.00 0.00 0.00 -
P/NAPS 0.92 0.97 0.92 0.95 0.98 0.88 1.10 -11.22%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 26/08/22 31/05/22 23/02/22 17/11/21 24/08/21 28/05/21 -
Price 0.35 0.345 0.385 0.36 0.375 0.375 0.39 -
P/RPS 0.80 0.86 1.12 1.01 1.16 0.99 1.13 -20.54%
P/EPS 15.06 13.18 14.18 11.75 13.37 13.03 16.04 -4.11%
EY 6.64 7.59 7.05 8.51 7.48 7.67 6.23 4.33%
DY 1.51 1.49 1.30 1.39 0.00 0.00 0.00 -
P/NAPS 0.96 0.96 1.09 1.02 1.08 1.08 1.15 -11.33%

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