[JERASIA] QoQ TTM Result on 30-Sep-2018 [#1]

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- 17.59%
YoY- 315.88%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 502,615 503,345 477,029 468,792 463,549 451,222 456,496 6.64%
PBT 3,627 5,084 9,936 9,861 9,788 8,812 4,334 -11.22%
Tax -1,365 -359 -2,340 -2,160 -2,178 -3,381 -2,275 -28.92%
NP 2,262 4,725 7,596 7,701 7,610 5,431 2,059 6.48%
-
NP to SH 3,074 6,922 9,793 9,902 8,421 4,857 1,485 62.64%
-
Tax Rate 37.63% 7.06% 23.55% 21.90% 22.25% 38.37% 52.49% -
Total Cost 500,353 498,620 469,433 461,091 455,939 445,791 454,437 6.64%
-
Net Worth 159,989 155,066 154,246 153,426 151,785 149,323 146,041 6.28%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 410 410 820 820 410 410 - -
Div Payout % 13.35% 5.93% 8.38% 8.29% 4.87% 8.45% - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 159,989 155,066 154,246 153,426 151,785 149,323 146,041 6.28%
NOSH 82,046 82,046 82,046 82,046 82,046 82,046 82,046 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 0.45% 0.94% 1.59% 1.64% 1.64% 1.20% 0.45% -
ROE 1.92% 4.46% 6.35% 6.45% 5.55% 3.25% 1.02% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 612.60 613.49 581.42 571.38 564.99 549.96 556.39 6.64%
EPS 3.75 8.44 11.94 12.07 10.26 5.92 1.81 62.73%
DPS 0.50 0.50 1.00 1.00 0.50 0.50 0.00 -
NAPS 1.95 1.89 1.88 1.87 1.85 1.82 1.78 6.28%
Adjusted Per Share Value based on latest NOSH - 82,046
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 612.60 613.49 581.42 571.38 564.99 549.96 556.39 6.64%
EPS 3.75 8.44 11.94 12.07 10.26 5.92 1.81 62.73%
DPS 0.50 0.50 1.00 1.00 0.50 0.50 0.00 -
NAPS 1.95 1.89 1.88 1.87 1.85 1.82 1.78 6.28%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.355 0.385 0.35 0.39 0.41 0.385 0.495 -
P/RPS 0.06 0.06 0.06 0.07 0.07 0.07 0.09 -23.74%
P/EPS 9.48 4.56 2.93 3.23 3.99 6.50 27.35 -50.75%
EY 10.55 21.91 34.10 30.95 25.03 15.38 3.66 102.93%
DY 1.41 1.30 2.86 2.56 1.22 1.30 0.00 -
P/NAPS 0.18 0.20 0.19 0.21 0.22 0.21 0.28 -25.57%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 30/05/19 27/02/19 29/11/18 30/08/18 24/05/18 27/02/18 -
Price 0.345 0.37 0.355 0.37 0.41 0.43 0.455 -
P/RPS 0.06 0.06 0.06 0.06 0.07 0.08 0.08 -17.49%
P/EPS 9.21 4.39 2.97 3.07 3.99 7.26 25.14 -48.89%
EY 10.86 22.80 33.62 32.62 25.03 13.77 3.98 95.62%
DY 1.45 1.35 2.82 2.70 1.22 1.16 0.00 -
P/NAPS 0.18 0.20 0.19 0.20 0.22 0.24 0.26 -21.79%

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