[JCBNEXT] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 34.09%
YoY- -17.21%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 6,354 6,256 4,895 5,398 6,021 6,640 7,913 -13.57%
PBT 18,333 14,425 11,131 9,904 7,781 7,439 9,550 54.27%
Tax -1,541 -1,468 -1,362 -1,480 -1,494 -1,743 -1,647 -4.32%
NP 16,792 12,957 9,769 8,424 6,287 5,696 7,903 65.04%
-
NP to SH 16,850 12,987 9,829 8,511 6,347 5,767 7,947 64.81%
-
Tax Rate 8.41% 10.18% 12.24% 14.94% 19.20% 23.43% 17.25% -
Total Cost -10,438 -6,701 -4,874 -3,026 -266 944 10 -
-
Net Worth 344,715 339,543 335,973 335,054 323,337 315,635 322,876 4.44%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 344,715 339,543 335,973 335,054 323,337 315,635 322,876 4.44%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 264.27% 207.11% 199.57% 156.06% 104.42% 85.78% 99.87% -
ROE 4.89% 3.82% 2.93% 2.54% 1.96% 1.83% 2.46% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 4.81 4.74 3.70 4.04 4.49 4.94 5.88 -12.50%
EPS 12.76 9.83 7.43 6.38 4.73 4.29 5.91 66.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.61 2.57 2.54 2.51 2.41 2.35 2.40 5.73%
Adjusted Per Share Value based on latest NOSH - 140,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 4.83 4.75 3.72 4.10 4.57 5.05 6.01 -13.52%
EPS 12.80 9.87 7.47 6.47 4.82 4.38 6.04 64.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6191 2.5798 2.5527 2.5457 2.4567 2.3982 2.4532 4.44%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.42 1.45 1.31 1.29 1.40 1.43 1.23 -
P/RPS 29.52 30.62 35.40 31.90 31.20 28.93 20.91 25.76%
P/EPS 11.13 14.75 17.63 20.23 29.59 33.30 20.82 -34.05%
EY 8.98 6.78 5.67 4.94 3.38 3.00 4.80 51.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.56 0.52 0.51 0.58 0.61 0.51 3.87%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 24/11/21 26/08/21 25/05/21 25/02/21 26/11/20 27/08/20 -
Price 1.35 1.30 1.43 1.29 1.27 1.43 1.24 -
P/RPS 28.06 27.45 38.64 31.90 28.30 28.93 21.08 20.94%
P/EPS 10.58 13.23 19.24 20.23 26.85 33.30 20.99 -36.58%
EY 9.45 7.56 5.20 4.94 3.72 3.00 4.76 57.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.51 0.56 0.51 0.53 0.61 0.52 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