[JCBNEXT] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 7.81%
YoY- 165.48%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 11,236 8,584 3,008 6,354 7,274 6,426 3,116 134.96%
PBT 30,481 28,936 24,336 18,333 17,590 17,006 15,628 56.04%
Tax -2,677 -3,430 -296 -1,541 -2,018 -2,498 16 -
NP 27,804 25,506 24,040 16,792 15,572 14,508 15,644 46.67%
-
NP to SH 27,802 25,506 24,076 16,850 15,629 14,576 15,720 46.19%
-
Tax Rate 8.78% 11.85% 1.22% 8.41% 11.47% 14.69% -0.10% -
Total Cost -16,568 -16,922 -21,032 -10,438 -8,297 -8,082 -12,528 20.46%
-
Net Worth 341,957 353,840 352,520 344,715 339,543 335,973 335,054 1.36%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 341,957 353,840 352,520 344,715 339,543 335,973 335,054 1.36%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 247.45% 297.13% 799.20% 264.27% 214.06% 225.77% 502.05% -
ROE 8.13% 7.21% 6.83% 4.89% 4.60% 4.34% 4.69% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 8.51 6.50 2.28 4.81 5.51 4.86 2.33 136.97%
EPS 21.05 19.32 18.24 12.72 11.79 10.96 11.76 47.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.59 2.68 2.67 2.61 2.57 2.54 2.51 2.11%
Adjusted Per Share Value based on latest NOSH - 140,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 8.54 6.52 2.29 4.83 5.53 4.88 2.37 134.85%
EPS 21.12 19.38 18.29 12.80 11.88 11.07 11.94 46.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5982 2.6885 2.6784 2.6191 2.5798 2.5527 2.5457 1.36%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.25 1.30 1.33 1.42 1.45 1.31 1.29 -
P/RPS 14.69 20.00 58.38 29.52 26.33 26.97 55.26 -58.62%
P/EPS 5.94 6.73 7.29 11.13 12.26 11.89 10.95 -33.46%
EY 16.85 14.86 13.71 8.98 8.16 8.41 9.13 50.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.49 0.50 0.54 0.56 0.52 0.51 -3.95%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 30/08/22 25/05/22 24/02/22 24/11/21 26/08/21 25/05/21 -
Price 1.23 1.24 1.30 1.35 1.30 1.43 1.29 -
P/RPS 14.45 19.07 57.06 28.06 23.61 29.44 55.26 -59.07%
P/EPS 5.84 6.42 7.13 10.58 10.99 12.98 10.95 -34.20%
EY 17.12 15.58 14.03 9.45 9.10 7.71 9.13 52.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.46 0.49 0.52 0.51 0.56 0.51 -5.29%

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