[JCBNEXT] YoY Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
23-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -5.68%
YoY- -40.74%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 6,021 8,687 8,530 9,864 7,843 6,619 21,600 -19.16%
PBT 7,781 11,333 11,574 8,751 13,345 26,775 20,896 -15.16%
Tax -1,494 -1,451 -1,485 -1,977 -1,930 -1,558 -2,452 -7.91%
NP 6,287 9,882 10,089 6,774 11,415 25,217 18,444 -16.40%
-
NP to SH 6,347 9,873 10,030 6,727 11,352 25,410 1,950,534 -61.47%
-
Tax Rate 19.20% 12.80% 12.83% 22.59% 14.46% 5.82% 11.73% -
Total Cost -266 -1,195 -1,559 3,090 -3,572 -18,598 3,156 -
-
Net Worth 323,337 326,092 328,197 335,337 331,463 303,494 262,726 3.51%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - 3,496 1,832,349 -
Div Payout % - - - - - 13.76% 93.94% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 323,337 326,092 328,197 335,337 331,463 303,494 262,726 3.51%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 673,657 -23.01%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 104.42% 113.76% 118.28% 68.67% 145.54% 380.98% 85.39% -
ROE 1.96% 3.03% 3.06% 2.01% 3.42% 8.37% 742.42% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 4.49 6.39 6.19 7.06 5.61 4.73 3.21 5.74%
EPS 4.72 7.23 7.23 4.82 8.12 18.16 1,447.74 -61.45%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 272.00 -
NAPS 2.41 2.40 2.38 2.40 2.37 2.17 0.39 35.42%
Adjusted Per Share Value based on latest NOSH - 140,000
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 4.57 6.60 6.48 7.49 5.96 5.03 16.41 -19.17%
EPS 4.82 7.50 7.62 5.11 8.63 19.31 1,482.00 -61.47%
DPS 0.00 0.00 0.00 0.00 0.00 2.66 1,392.21 -
NAPS 2.4567 2.4776 2.4936 2.5479 2.5184 2.3059 1.9962 3.51%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 1.40 1.45 1.48 1.75 1.70 1.98 0.47 -
P/RPS 31.20 22.68 23.93 24.79 30.31 41.84 14.66 13.40%
P/EPS 29.59 19.95 20.35 36.35 20.94 10.90 0.16 138.50%
EY 3.38 5.01 4.91 2.75 4.77 9.18 616.05 -57.96%
DY 0.00 0.00 0.00 0.00 0.00 1.26 578.72 -
P/NAPS 0.58 0.60 0.62 0.73 0.72 0.91 1.21 -11.52%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 25/02/20 26/02/19 23/02/18 27/02/17 22/02/16 24/02/15 -
Price 1.27 1.43 1.57 1.70 1.95 1.95 0.45 -
P/RPS 28.30 22.37 25.38 24.08 34.77 41.20 14.03 12.39%
P/EPS 26.85 19.68 21.59 35.31 24.02 10.73 0.16 134.67%
EY 3.72 5.08 4.63 2.83 4.16 9.32 643.43 -57.60%
DY 0.00 0.00 0.00 0.00 0.00 1.28 604.44 -
P/NAPS 0.53 0.60 0.66 0.71 0.82 0.90 1.15 -12.10%

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