[JAG] YoY TTM Result on 31-Mar-2020 [#1]

Stock
[JAG] JAG BERHAD
Announcement Date
29-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 65.02%
YoY- 13.51%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 245,281 215,010 185,219 151,236 144,227 151,413 100,738 15.97%
PBT 11,177 21,468 18,026 -3,500 -3,969 8,926 7,297 7.36%
Tax -3,179 -4,892 -5,268 -688 -818 -2,494 -884 23.76%
NP 7,998 16,576 12,758 -4,188 -4,787 6,432 6,413 3.74%
-
NP to SH 7,998 17,012 13,048 -4,163 -4,813 6,372 6,341 3.94%
-
Tax Rate 28.44% 22.79% 29.22% - - 27.94% 12.11% -
Total Cost 237,283 198,434 172,461 155,424 149,014 144,981 94,325 16.61%
-
Net Worth 213,543 220,439 182,238 153,838 147,989 146,918 128,085 8.88%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - 3,133 - - - 2,512 - -
Div Payout % - 18.42% - - - 39.43% - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 213,543 220,439 182,238 153,838 147,989 146,918 128,085 8.88%
NOSH 634,109 634,109 544,109 1,818,606 1,515,731 1,377,937 1,158,095 -9.54%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 3.26% 7.71% 6.89% -2.77% -3.32% 4.25% 6.37% -
ROE 3.75% 7.72% 7.16% -2.71% -3.25% 4.34% 4.95% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 39.05 34.30 34.51 8.36 9.52 11.00 8.70 28.42%
EPS 1.27 2.71 2.43 -0.23 -0.32 0.46 0.55 14.95%
DPS 0.00 0.50 0.00 0.00 0.00 0.18 0.00 -
NAPS 0.34 0.3517 0.3395 0.085 0.0977 0.1067 0.1106 20.57%
Adjusted Per Share Value based on latest NOSH - 1,818,606
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 32.89 28.83 24.84 20.28 19.34 20.30 13.51 15.97%
EPS 1.07 2.28 1.75 -0.56 -0.65 0.85 0.85 3.90%
DPS 0.00 0.42 0.00 0.00 0.00 0.34 0.00 -
NAPS 0.2864 0.2956 0.2444 0.2063 0.1985 0.197 0.1718 8.88%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.415 0.325 0.375 0.03 0.045 0.08 0.11 -
P/RPS 1.06 0.95 1.09 0.36 0.47 0.73 1.26 -2.83%
P/EPS 32.59 11.97 15.43 -13.04 -14.16 17.29 20.09 8.39%
EY 3.07 8.35 6.48 -7.67 -7.06 5.78 4.98 -7.74%
DY 0.00 1.54 0.00 0.00 0.00 2.28 0.00 -
P/NAPS 1.22 0.92 1.10 0.35 0.46 0.75 0.99 3.54%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 30/05/23 31/05/22 28/05/21 29/05/20 29/05/19 30/05/18 16/05/17 -
Price 0.335 0.385 0.39 0.065 0.045 0.075 0.15 -
P/RPS 0.86 1.12 1.13 0.78 0.47 0.68 1.72 -10.90%
P/EPS 26.31 14.18 16.04 -28.26 -14.16 16.21 27.40 -0.67%
EY 3.80 7.05 6.23 -3.54 -7.06 6.17 3.65 0.67%
DY 0.00 1.30 0.00 0.00 0.00 2.43 0.00 -
P/NAPS 0.99 1.09 1.15 0.76 0.46 0.70 1.36 -5.15%

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