[JCBNEXT] QoQ TTM Result on 30-Jun-2022 [#2]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
30-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 17.83%
YoY- 127.03%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 9,679 9,531 9,325 7,433 6,327 6,354 6,256 33.80%
PBT 25,774 25,600 28,001 24,298 20,510 18,333 14,425 47.29%
Tax -1,955 -2,025 -2,035 -2,007 -1,619 -1,541 -1,468 21.06%
NP 23,819 23,575 25,966 22,291 18,891 16,792 12,957 50.12%
-
NP to SH 23,811 23,574 25,980 22,315 18,939 16,850 12,987 49.85%
-
Tax Rate 7.59% 7.91% 7.27% 8.26% 7.89% 8.41% 10.18% -
Total Cost -14,140 -14,044 -16,641 -14,858 -12,564 -10,438 -6,701 64.59%
-
Net Worth 361,762 348,559 341,957 353,840 352,520 344,715 339,543 4.32%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 361,762 348,559 341,957 353,840 352,520 344,715 339,543 4.32%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 246.09% 247.35% 278.46% 299.89% 298.58% 264.27% 207.11% -
ROE 6.58% 6.76% 7.60% 6.31% 5.37% 4.89% 3.82% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 7.33 7.22 7.06 5.63 4.79 4.81 4.74 33.76%
EPS 18.03 17.86 19.68 16.90 14.34 12.76 9.83 49.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.74 2.64 2.59 2.68 2.67 2.61 2.57 4.36%
Adjusted Per Share Value based on latest NOSH - 140,000
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 7.35 7.24 7.09 5.65 4.81 4.83 4.75 33.81%
EPS 18.09 17.91 19.74 16.95 14.39 12.80 9.87 49.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7486 2.6483 2.5982 2.6885 2.6784 2.6191 2.5798 4.31%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 1.33 1.28 1.25 1.30 1.33 1.42 1.45 -
P/RPS 18.14 17.73 17.70 23.09 27.75 29.52 30.62 -29.48%
P/EPS 7.37 7.17 6.35 7.69 9.27 11.13 14.75 -37.05%
EY 13.56 13.95 15.74 13.00 10.79 8.98 6.78 58.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.48 0.48 0.49 0.50 0.54 0.56 -8.52%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 25/05/23 23/02/23 24/11/22 30/08/22 25/05/22 24/02/22 24/11/21 -
Price 1.40 1.45 1.23 1.24 1.30 1.35 1.30 -
P/RPS 19.10 20.09 17.42 22.03 27.13 28.06 27.45 -21.49%
P/EPS 7.76 8.12 6.25 7.34 9.06 10.58 13.23 -29.95%
EY 12.88 12.31 16.00 13.63 11.03 9.45 7.56 42.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.55 0.47 0.46 0.49 0.52 0.51 0.00%

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 ⃤ & 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