[JAG] YoY TTM Result on 30-Sep-2024 [#3]

Stock
[JAG] JAG BERHAD
Announcement Date
25-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 28.75%
YoY- 38.81%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 219,869 201,687 260,212 202,351 150,681 148,187 150,348 6.53%
PBT 6,619 5,716 16,911 24,206 9,788 -12,246 5,102 4.42%
Tax -1,572 -2,080 -3,097 -7,218 -1,253 -1,815 -2,452 -7.13%
NP 5,047 3,636 13,814 16,988 8,535 -14,061 2,650 11.32%
-
NP to SH 5,047 3,636 13,803 17,578 8,695 -14,016 2,559 11.97%
-
Tax Rate 23.75% 36.39% 18.31% 29.82% 12.80% - 48.06% -
Total Cost 214,822 198,051 246,398 185,363 142,146 162,248 147,698 6.43%
-
Net Worth 217,897 214,952 216,901 216,804 156,668 139,809 146,506 6.83%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - 3,133 - - - 1,318 -
Div Payout % - - 22.70% - - - 51.54% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 217,897 214,952 216,901 216,804 156,668 139,809 146,506 6.83%
NOSH 745,714 634,109 634,109 634,109 454,651 1,515,731 1,377,937 -9.71%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 2.30% 1.80% 5.31% 8.40% 5.66% -9.49% 1.76% -
ROE 2.32% 1.69% 6.36% 8.11% 5.55% -10.03% 1.75% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 29.48 32.17 43.82 32.28 33.68 9.78 10.92 17.98%
EPS 0.68 0.58 2.32 2.80 1.94 -0.93 0.19 23.65%
DPS 0.00 0.00 0.53 0.00 0.00 0.00 0.10 -
NAPS 0.2922 0.3429 0.3653 0.3459 0.3502 0.0923 0.1064 18.31%
Adjusted Per Share Value based on latest NOSH - 745,714
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 29.20 26.79 34.56 26.88 20.01 19.68 19.97 6.53%
EPS 0.67 0.48 1.83 2.33 1.15 -1.86 0.34 11.95%
DPS 0.00 0.00 0.42 0.00 0.00 0.00 0.18 -
NAPS 0.2894 0.2855 0.2881 0.288 0.2081 0.1857 0.1946 6.83%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.285 0.31 0.335 0.34 0.17 0.035 0.075 -
P/RPS 0.97 0.96 0.76 1.05 0.50 0.36 0.69 5.83%
P/EPS 42.11 53.45 14.41 12.12 8.75 -3.78 40.36 0.70%
EY 2.37 1.87 6.94 8.25 11.43 -26.44 2.48 -0.75%
DY 0.00 0.00 1.58 0.00 0.00 0.00 1.28 -
P/NAPS 0.98 0.90 0.92 0.98 0.49 0.38 0.70 5.76%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 25/11/24 27/11/23 25/11/22 17/11/21 26/11/20 15/11/19 16/11/18 -
Price 0.31 0.31 0.35 0.375 0.21 0.035 0.06 -
P/RPS 1.05 0.96 0.80 1.16 0.62 0.36 0.55 11.36%
P/EPS 45.80 53.45 15.06 13.37 10.80 -3.78 32.28 5.99%
EY 2.18 1.87 6.64 7.48 9.26 -26.44 3.10 -5.69%
DY 0.00 0.00 1.51 0.00 0.00 0.00 1.60 -
P/NAPS 1.06 0.90 0.96 1.08 0.60 0.38 0.56 11.21%

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