[JCBNEXT] QoQ Annualized Quarter Result on 31-Mar-2023 [#1]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
25-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 6.15%
YoY- 3.94%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 10,908 12,840 10,668 3,600 9,531 11,236 8,584 17.26%
PBT 41,316 43,537 41,096 25,032 25,600 30,481 28,936 26.71%
Tax -5,830 -7,194 -3,812 -16 -2,025 -2,677 -3,430 42.28%
NP 35,486 36,342 37,284 25,016 23,575 27,804 25,506 24.55%
-
NP to SH 35,490 36,348 37,292 25,024 23,574 27,802 25,506 24.56%
-
Tax Rate 14.11% 16.52% 9.28% 0.06% 7.91% 8.78% 11.85% -
Total Cost -24,578 -23,502 -26,616 -21,416 -14,044 -16,568 -16,922 28.16%
-
Net Worth 365,723 363,082 373,644 361,762 348,559 341,957 353,840 2.22%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 365,723 363,082 373,644 361,762 348,559 341,957 353,840 2.22%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 325.32% 283.04% 349.49% 694.89% 247.35% 247.45% 297.13% -
ROE 9.70% 10.01% 9.98% 6.92% 6.76% 8.13% 7.21% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 8.26 9.73 8.08 2.73 7.22 8.51 6.50 17.27%
EPS 26.88 27.53 28.24 18.96 17.85 21.05 19.32 24.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.77 2.75 2.83 2.74 2.64 2.59 2.68 2.22%
Adjusted Per Share Value based on latest NOSH - 140,000
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 8.29 9.76 8.11 2.74 7.24 8.54 6.52 17.31%
EPS 26.97 27.62 28.33 19.01 17.91 21.12 19.38 24.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7787 2.7587 2.8389 2.7486 2.6483 2.5982 2.6885 2.21%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 1.59 1.60 1.50 1.33 1.28 1.25 1.30 -
P/RPS 19.25 16.45 18.56 48.78 17.73 14.69 20.00 -2.50%
P/EPS 5.92 5.81 5.31 7.02 7.17 5.94 6.73 -8.17%
EY 16.91 17.21 18.83 14.25 13.95 16.85 14.86 8.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.58 0.53 0.49 0.48 0.48 0.49 10.57%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 21/11/23 23/08/23 25/05/23 23/02/23 24/11/22 30/08/22 -
Price 1.70 1.63 1.46 1.40 1.45 1.23 1.24 -
P/RPS 20.58 16.76 18.07 51.35 20.09 14.45 19.07 5.19%
P/EPS 6.32 5.92 5.17 7.39 8.12 5.84 6.42 -1.03%
EY 15.81 16.89 19.35 13.54 12.31 17.12 15.58 0.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.59 0.52 0.51 0.55 0.47 0.46 20.64%

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