[JCBNEXT] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 11.79%
YoY- 82.74%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 8,687 8,983 9,020 8,839 8,530 9,086 9,566 -6.20%
PBT 11,333 12,651 13,242 12,728 11,574 10,910 9,570 11.89%
Tax -1,451 -1,247 -1,212 -1,455 -1,485 -1,644 -1,833 -14.39%
NP 9,882 11,404 12,030 11,273 10,089 9,266 7,737 17.66%
-
NP to SH 9,873 11,368 11,968 11,213 10,030 9,228 7,700 17.97%
-
Tax Rate 12.80% 9.86% 9.15% 11.43% 12.83% 15.07% 19.15% -
Total Cost -1,195 -2,421 -3,010 -2,434 -1,559 -180 1,829 -
-
Net Worth 326,092 329,570 335,409 333,945 328,197 331,426 323,152 0.60%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 326,092 329,570 335,409 333,945 328,197 331,426 323,152 0.60%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 113.76% 126.95% 133.37% 127.54% 118.28% 101.98% 80.88% -
ROE 3.03% 3.45% 3.57% 3.36% 3.06% 2.78% 2.38% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 6.39 6.60 6.59 6.43 6.19 6.55 6.87 -4.70%
EPS 7.27 8.35 8.74 8.16 7.27 6.65 5.53 19.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.40 2.42 2.45 2.43 2.38 2.39 2.32 2.27%
Adjusted Per Share Value based on latest NOSH - 140,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 6.60 6.83 6.85 6.72 6.48 6.90 7.27 -6.22%
EPS 7.50 8.64 9.09 8.52 7.62 7.01 5.85 17.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4776 2.5041 2.5484 2.5373 2.4936 2.5182 2.4553 0.60%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.45 1.48 1.48 1.54 1.48 1.68 1.68 -
P/RPS 22.68 22.44 22.46 23.94 23.93 25.64 24.46 -4.89%
P/EPS 19.95 17.73 16.93 18.87 20.35 25.25 30.39 -24.40%
EY 5.01 5.64 5.91 5.30 4.91 3.96 3.29 32.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.61 0.60 0.63 0.62 0.70 0.72 -11.41%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 29/11/19 29/08/19 28/05/19 26/02/19 27/11/18 29/08/18 -
Price 1.43 1.54 1.50 1.50 1.57 1.58 1.56 -
P/RPS 22.37 23.35 22.77 23.32 25.38 24.11 22.72 -1.02%
P/EPS 19.68 18.45 17.16 18.38 21.59 23.74 28.22 -21.30%
EY 5.08 5.42 5.83 5.44 4.63 4.21 3.54 27.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.64 0.61 0.62 0.66 0.66 0.67 -7.07%

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