[JAKS] YoY TTM Result on 31-Dec-2022 [#4]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
24-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 89.72%
YoY- 3.16%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 37,787 89,794 109,661 259,378 1,068,185 740,450 676,867 -38.16%
PBT 7,246 37,136 30,466 -106,000 52,499 -43,394 112,247 -36.65%
Tax -292 -897 -545 -18,196 -5,992 -3,404 -2,144 -28.26%
NP 6,954 36,239 29,921 -124,196 46,507 -46,798 110,103 -36.88%
-
NP to SH 15,527 53,498 51,860 -80,496 108,630 15,131 126,676 -29.50%
-
Tax Rate 4.03% 2.42% 1.79% - 11.41% - 1.91% -
Total Cost 30,833 53,555 79,740 383,574 1,021,678 787,248 566,764 -38.43%
-
Net Worth 1,490,928 1,397,615 1,255,651 509,601 935,491 800,046 678,742 14.00%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 1,490,928 1,397,615 1,255,651 509,601 935,491 800,046 678,742 14.00%
NOSH 2,369,850 2,090,317 2,042,317 1,755,166 643,118 545,943 492,747 29.90%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 18.40% 40.36% 27.28% -47.88% 4.35% -6.32% 16.27% -
ROE 1.04% 3.83% 4.13% -15.80% 11.61% 1.89% 18.66% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 1.70 4.37 5.76 33.08 173.56 138.83 142.60 -52.18%
EPS 0.70 2.60 2.73 -10.27 17.65 2.84 26.69 -45.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.68 0.66 0.65 1.52 1.50 1.43 -11.86%
Adjusted Per Share Value based on latest NOSH - 2,090,317
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 1.59 3.79 4.63 10.94 45.07 31.24 28.56 -38.19%
EPS 0.66 2.26 2.19 -3.40 4.58 0.64 5.35 -29.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6291 0.5897 0.5298 0.215 0.3947 0.3376 0.2864 14.00%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.185 0.235 0.39 0.695 1.27 0.48 1.49 -
P/RPS 10.89 5.38 6.77 2.10 0.73 0.35 1.04 47.88%
P/EPS 26.51 9.03 14.31 -6.77 7.20 16.92 5.58 29.64%
EY 3.77 11.08 6.99 -14.77 13.90 5.91 17.91 -22.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.35 0.59 1.07 0.84 0.32 1.04 -19.63%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 24/02/23 24/02/22 29/03/21 27/02/20 28/02/19 28/02/18 -
Price 0.19 0.24 0.405 0.655 1.39 0.56 1.69 -
P/RPS 11.19 5.49 7.03 1.98 0.80 0.40 1.19 45.25%
P/EPS 27.23 9.22 14.86 -6.38 7.88 19.74 6.33 27.51%
EY 3.67 10.85 6.73 -15.68 12.70 5.07 15.79 -21.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.35 0.61 1.01 0.91 0.37 1.18 -21.30%

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