Highlights

[JCBNEXT] YoY Quarter Result on 2020-06-30 [#2]

Stock [JCBNEXT]: JCBNEXT BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     15.52%    YoY -     -53.35%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 2,937 3,330 3,149 3,365 2,377 2,822 3,801 -4.20%
  YoY % -11.80% 5.75% -6.42% 41.56% -15.77% -25.76% -
  Horiz. % 77.27% 87.61% 82.85% 88.53% 62.54% 74.24% 100.00%
PBT 3,369 5,545 5,031 3,631 4,233 7,027 5,700 -8.38%
  YoY % -39.24% 10.22% 38.56% -14.22% -39.76% 23.28% -
  Horiz. % 59.11% 97.28% 88.26% 63.70% 74.26% 123.28% 100.00%
Tax -1,371 -1,165 -1,408 -1,564 -1,218 -1,715 15,472 -
  YoY % -17.68% 17.26% 9.97% -28.41% 28.98% -111.08% -
  Horiz. % -8.86% -7.53% -9.10% -10.11% -7.87% -11.08% 100.00%
NP 1,998 4,380 3,623 2,067 3,015 5,312 21,172 -32.50%
  YoY % -54.38% 20.89% 75.28% -31.44% -43.24% -74.91% -
  Horiz. % 9.44% 20.69% 17.11% 9.76% 14.24% 25.09% 100.00%
NP to SH 2,040 4,373 3,618 2,054 3,015 5,384 19,830 -31.52%
  YoY % -53.35% 20.87% 76.14% -31.87% -44.00% -72.85% -
  Horiz. % 10.29% 22.05% 18.25% 10.36% 15.20% 27.15% 100.00%
Tax Rate 40.69 % 21.01 % 27.99 % 43.07 % 28.77 % 24.41 % -271.44 % -
  YoY % 93.67% -24.94% -35.01% 49.70% 17.86% 108.99% -
  Horiz. % -14.99% -7.74% -10.31% -15.87% -10.60% -8.99% 100.00%
Total Cost 939 -1,050 -474 1,298 -638 -2,490 -17,371 -
  YoY % 189.43% -121.52% -136.52% 303.45% 74.38% 85.67% -
  Horiz. % -5.41% 6.04% 2.73% -7.47% 3.67% 14.33% 100.00%
Net Worth 322,876 335,409 323,152 344,048 306,289 298,200 0 -
  YoY % -3.74% 3.79% -6.07% 12.33% 2.71% 0.00% -
  Horiz. % 108.28% 112.48% 108.37% 115.37% 102.71% 100.00% -
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - 881 11,415 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -92.27% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 7.73% 100.00%
Div Payout % - % - % - % - % - % 16.38 % 57.57 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -71.55% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 28.45% 100.00%
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 322,876 335,409 323,152 344,048 306,289 298,200 0 -
  YoY % -3.74% 3.79% -6.07% 12.33% 2.71% 0.00% -
  Horiz. % 108.28% 112.48% 108.37% 115.37% 102.71% 100.00% -
NOSH 134,532 136,902 139,290 139,857 139,858 140,000 652,302 -23.12%
  YoY % -1.73% -1.71% -0.41% -0.00% -0.10% -78.54% -
  Horiz. % 20.62% 20.99% 21.35% 21.44% 21.44% 21.46% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 68.03 % 131.53 % 115.05 % 61.43 % 126.84 % 188.24 % 557.01 % -29.54%
  YoY % -48.28% 14.32% 87.29% -51.57% -32.62% -66.21% -
  Horiz. % 12.21% 23.61% 20.65% 11.03% 22.77% 33.79% 100.00%
ROE 0.63 % 1.30 % 1.12 % 0.60 % 0.98 % 1.81 % - % -
  YoY % -51.54% 16.07% 86.67% -38.78% -45.86% 0.00% -
  Horiz. % 34.81% 71.82% 61.88% 33.15% 54.14% 100.00% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 2.18 2.43 2.26 2.41 1.70 2.02 0.58 24.67%
  YoY % -10.29% 7.52% -6.22% 41.76% -15.84% 248.28% -
  Horiz. % 375.86% 418.97% 389.66% 415.52% 293.10% 348.28% 100.00%
EPS 1.52 3.19 2.60 1.47 2.16 3.85 15.24 -31.88%
  YoY % -52.35% 22.69% 76.87% -31.94% -43.90% -74.74% -
  Horiz. % 9.97% 20.93% 17.06% 9.65% 14.17% 25.26% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.63 1.75 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -64.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 36.00% 100.00%
NAPS 2.4000 2.4500 2.3200 2.4600 2.1900 2.1300 0.0000 -
  YoY % -2.04% 5.60% -5.69% 12.33% 2.82% 0.00% -
  Horiz. % 112.68% 115.02% 108.92% 115.49% 102.82% 100.00% -
Adjusted Per Share Value based on latest NOSH - 140,000
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 2.10 2.38 2.25 2.40 1.70 2.02 2.72 -4.22%
  YoY % -11.76% 5.78% -6.25% 41.18% -15.84% -25.74% -
  Horiz. % 77.21% 87.50% 82.72% 88.24% 62.50% 74.26% 100.00%
EPS 1.46 3.12 2.58 1.47 2.15 3.85 14.16 -31.50%
  YoY % -53.21% 20.93% 75.51% -31.63% -44.16% -72.81% -
  Horiz. % 10.31% 22.03% 18.22% 10.38% 15.18% 27.19% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.63 8.15 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -92.27% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 7.73% 100.00%
NAPS 2.3063 2.3958 2.3082 2.4575 2.1878 2.1300 0.0000 -
  YoY % -3.74% 3.80% -6.08% 12.33% 2.71% 0.00% -
  Horiz. % 108.28% 112.48% 108.37% 115.38% 102.71% 100.00% -
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 1.2300 1.4800 1.6800 1.8300 1.7000 1.9600 2.3900 -
P/RPS 56.34 60.85 74.31 76.06 100.02 97.24 410.16 -28.15%
  YoY % -7.41% -18.11% -2.30% -23.96% 2.86% -76.29% -
  Horiz. % 13.74% 14.84% 18.12% 18.54% 24.39% 23.71% 100.00%
P/EPS 81.11 46.33 64.68 124.60 78.86 50.97 78.62 0.52%
  YoY % 75.07% -28.37% -48.09% 58.00% 54.72% -35.17% -
  Horiz. % 103.17% 58.93% 82.27% 158.48% 100.31% 64.83% 100.00%
EY 1.23 2.16 1.55 0.80 1.27 1.96 1.27 -0.53%
  YoY % -43.06% 39.35% 93.75% -37.01% -35.20% 54.33% -
  Horiz. % 96.85% 170.08% 122.05% 62.99% 100.00% 154.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.32 0.73 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -56.16% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 43.84% 100.00%
P/NAPS 0.51 0.60 0.72 0.74 0.78 0.92 0.00 -
  YoY % -15.00% -16.67% -2.70% -5.13% -15.22% 0.00% -
  Horiz. % 55.43% 65.22% 78.26% 80.43% 84.78% 100.00% -
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 29/08/19 29/08/18 17/08/17 23/08/16 17/08/15 20/08/14 -
Price 1.2400 1.5000 1.5600 1.6500 1.5700 1.4900 2.5500 -
P/RPS 56.80 61.67 69.00 68.58 92.38 73.92 437.61 -28.82%
  YoY % -7.90% -10.62% 0.61% -25.76% 24.97% -83.11% -
  Horiz. % 12.98% 14.09% 15.77% 15.67% 21.11% 16.89% 100.00%
P/EPS 81.77 46.96 60.06 112.35 72.83 38.74 83.88 -0.42%
  YoY % 74.13% -21.81% -46.54% 54.26% 88.00% -53.81% -
  Horiz. % 97.48% 55.98% 71.60% 133.94% 86.83% 46.19% 100.00%
EY 1.22 2.13 1.67 0.89 1.37 2.58 1.19 0.42%
  YoY % -42.72% 27.54% 87.64% -35.04% -46.90% 116.81% -
  Horiz. % 102.52% 178.99% 140.34% 74.79% 115.13% 216.81% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.42 0.69 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -39.13% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 60.87% 100.00%
P/NAPS 0.52 0.61 0.67 0.67 0.72 0.70 0.00 -
  YoY % -14.75% -8.96% 0.00% -6.94% 2.86% 0.00% -
  Horiz. % 74.29% 87.14% 95.71% 95.71% 102.86% 100.00% -

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

280  357  544  1265 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.21-0.015 
 AT 0.095+0.005 
 IMPIANA 0.105+0.025 
 VC 0.05-0.01 
 DGSB 0.21+0.015 
 MLAB 0.03-0.005 
 MAHSING 1.14-0.04 
 DNEX 0.215-0.02 
 LUSTER-WA 0.12-0.005 
 ISTONE 0.24+0.025 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS