[JCBNEXT] YoY TTM Result on 30-Sep-2019 [#3]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
29-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -5.01%
YoY- 23.19%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 9,325 6,256 6,640 8,983 9,086 9,320 7,105 4.63%
PBT 28,001 14,425 7,439 12,651 10,910 10,078 11,647 15.73%
Tax -2,035 -1,468 -1,743 -1,247 -1,644 -1,906 -1,900 1.15%
NP 25,966 12,957 5,696 11,404 9,266 8,172 9,747 17.73%
-
NP to SH 25,980 12,987 5,767 11,368 9,228 8,103 9,727 17.78%
-
Tax Rate 7.27% 10.18% 23.43% 9.86% 15.07% 18.91% 16.31% -
Total Cost -16,641 -6,701 944 -2,421 -180 1,148 -2,642 35.87%
-
Net Worth 341,957 339,543 315,635 329,570 331,426 335,644 318,876 1.17%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - 884 -
Div Payout % - - - - - - 9.10% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 341,957 339,543 315,635 329,570 331,426 335,644 318,876 1.17%
NOSH 140,000 140,000 140,000 140,000 140,000 139,852 140,000 0.00%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 278.46% 207.11% 85.78% 126.95% 101.98% 87.68% 137.19% -
ROE 7.60% 3.82% 1.83% 3.45% 2.78% 2.41% 3.05% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 7.06 4.74 4.94 6.60 6.55 6.66 5.08 5.63%
EPS 19.68 9.83 4.29 8.35 6.65 5.79 6.95 18.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.63 -
NAPS 2.59 2.57 2.35 2.42 2.39 2.40 2.28 2.14%
Adjusted Per Share Value based on latest NOSH - 140,000
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 7.09 4.75 5.05 6.83 6.90 7.08 5.40 4.64%
EPS 19.74 9.87 4.38 8.64 7.01 6.16 7.39 17.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.67 -
NAPS 2.5982 2.5798 2.3982 2.5041 2.5182 2.5502 2.4228 1.17%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 1.25 1.45 1.43 1.48 1.68 1.70 1.39 -
P/RPS 17.70 30.62 28.93 22.44 25.64 25.51 27.36 -6.99%
P/EPS 6.35 14.75 33.30 17.73 25.25 29.34 19.99 -17.39%
EY 15.74 6.78 3.00 5.64 3.96 3.41 5.00 21.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.45 -
P/NAPS 0.48 0.56 0.61 0.61 0.70 0.71 0.61 -3.91%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 24/11/22 24/11/21 26/11/20 29/11/19 27/11/18 29/11/17 29/11/16 -
Price 1.23 1.30 1.43 1.54 1.58 1.67 1.56 -
P/RPS 17.42 27.45 28.93 23.35 24.11 25.06 30.71 -9.01%
P/EPS 6.25 13.23 33.30 18.45 23.74 28.82 22.43 -19.17%
EY 16.00 7.56 3.00 5.42 4.21 3.47 4.46 23.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.40 -
P/NAPS 0.47 0.51 0.61 0.64 0.66 0.70 0.68 -5.96%

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