[JCBNEXT] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 32.13%
YoY- 125.2%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 7,433 6,327 6,354 6,256 4,895 5,398 6,021 15.12%
PBT 24,298 20,510 18,333 14,425 11,131 9,904 7,781 114.08%
Tax -2,007 -1,619 -1,541 -1,468 -1,362 -1,480 -1,494 21.81%
NP 22,291 18,891 16,792 12,957 9,769 8,424 6,287 133.05%
-
NP to SH 22,315 18,939 16,850 12,987 9,829 8,511 6,347 131.74%
-
Tax Rate 8.26% 7.89% 8.41% 10.18% 12.24% 14.94% 19.20% -
Total Cost -14,858 -12,564 -10,438 -6,701 -4,874 -3,026 -266 1372.03%
-
Net Worth 353,840 352,520 344,715 339,543 335,973 335,054 323,337 6.21%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 353,840 352,520 344,715 339,543 335,973 335,054 323,337 6.21%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 299.89% 298.58% 264.27% 207.11% 199.57% 156.06% 104.42% -
ROE 6.31% 5.37% 4.89% 3.82% 2.93% 2.54% 1.96% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 5.63 4.79 4.81 4.74 3.70 4.04 4.49 16.32%
EPS 16.90 14.34 12.76 9.83 7.43 6.38 4.73 134.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.68 2.67 2.61 2.57 2.54 2.51 2.41 7.35%
Adjusted Per Share Value based on latest NOSH - 140,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 5.65 4.81 4.83 4.75 3.72 4.10 4.57 15.23%
EPS 16.95 14.39 12.80 9.87 7.47 6.47 4.82 131.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6885 2.6784 2.6191 2.5798 2.5527 2.5457 2.4567 6.21%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.30 1.33 1.42 1.45 1.31 1.29 1.40 -
P/RPS 23.09 27.75 29.52 30.62 35.40 31.90 31.20 -18.22%
P/EPS 7.69 9.27 11.13 14.75 17.63 20.23 29.59 -59.37%
EY 13.00 10.79 8.98 6.78 5.67 4.94 3.38 146.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.50 0.54 0.56 0.52 0.51 0.58 -10.66%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 25/05/22 24/02/22 24/11/21 26/08/21 25/05/21 25/02/21 -
Price 1.24 1.30 1.35 1.30 1.43 1.29 1.27 -
P/RPS 22.03 27.13 28.06 27.45 38.64 31.90 28.30 -15.41%
P/EPS 7.34 9.06 10.58 13.23 19.24 20.23 26.85 -57.97%
EY 13.63 11.03 9.45 7.56 5.20 4.94 3.72 138.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.49 0.52 0.51 0.56 0.51 0.53 -9.03%

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