[JCBNEXT] YoY TTM Result on 30-Jun-2023 [#2]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
23-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 23.75%
YoY- 32.05%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 11,733 10,573 7,433 4,895 7,913 9,020 9,566 3.45%
PBT 48,812 31,680 24,298 11,131 9,550 13,242 9,570 31.16%
Tax -3,568 -2,216 -2,007 -1,362 -1,647 -1,212 -1,833 11.72%
NP 45,244 29,464 22,291 9,769 7,903 12,030 7,737 34.18%
-
NP to SH 45,244 29,467 22,315 9,829 7,947 11,968 7,700 34.29%
-
Tax Rate 7.31% 6.99% 8.26% 12.24% 17.25% 9.15% 19.15% -
Total Cost -33,511 -18,891 -14,858 -4,874 10 -3,010 1,829 -
-
Net Worth 405,786 373,644 353,840 335,973 322,876 335,409 323,152 3.86%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 405,786 373,644 353,840 335,973 322,876 335,409 323,152 3.86%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 385.61% 278.67% 299.89% 199.57% 99.87% 133.37% 80.88% -
ROE 11.15% 7.89% 6.31% 2.93% 2.46% 3.57% 2.38% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 8.91 8.01 5.63 3.70 5.88 6.59 6.87 4.42%
EPS 34.34 22.32 16.90 7.43 5.91 8.74 5.53 35.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.08 2.83 2.68 2.54 2.40 2.45 2.32 4.83%
Adjusted Per Share Value based on latest NOSH - 140,000
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 8.91 8.03 5.65 3.72 6.01 6.85 7.27 3.44%
EPS 34.38 22.39 16.95 7.47 6.04 9.09 5.85 34.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0831 2.8389 2.6885 2.5527 2.4532 2.5484 2.4553 3.86%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 1.73 1.50 1.30 1.31 1.23 1.48 1.68 -
P/RPS 19.43 18.73 23.09 35.40 20.91 22.46 24.46 -3.76%
P/EPS 5.04 6.72 7.69 17.63 20.82 16.93 30.39 -25.85%
EY 19.85 14.88 13.00 5.67 4.80 5.91 3.29 34.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.53 0.49 0.52 0.51 0.60 0.72 -4.09%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 27/08/24 23/08/23 30/08/22 26/08/21 27/08/20 29/08/19 29/08/18 -
Price 1.68 1.46 1.24 1.43 1.24 1.50 1.56 -
P/RPS 18.86 18.23 22.03 38.64 21.08 22.77 22.72 -3.05%
P/EPS 4.89 6.54 7.34 19.24 20.99 17.16 28.22 -25.31%
EY 20.44 15.29 13.63 5.20 4.76 5.83 3.54 33.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.52 0.46 0.56 0.52 0.61 0.67 -3.23%

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