[JCBNEXT] YoY TTM Result on 30-Sep-2022 [#3]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 16.42%
YoY- 100.05%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 12,993 10,734 9,325 6,256 6,640 8,983 9,086 6.13%
PBT 44,114 35,392 28,001 14,425 7,439 12,651 10,910 26.19%
Tax -720 -5,413 -2,035 -1,468 -1,743 -1,247 -1,644 -12.84%
NP 43,394 29,979 25,966 12,957 5,696 11,404 9,266 29.31%
-
NP to SH 43,394 29,983 25,980 12,987 5,767 11,368 9,228 29.40%
-
Tax Rate 1.63% 15.29% 7.27% 10.18% 23.43% 9.86% 15.07% -
Total Cost -30,401 -19,245 -16,641 -6,701 944 -2,421 -180 134.92%
-
Net Worth 388,263 363,082 341,957 339,543 315,635 329,570 331,426 2.67%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 388,263 363,082 341,957 339,543 315,635 329,570 331,426 2.67%
NOSH 131,614 140,000 140,000 140,000 140,000 140,000 140,000 -1.02%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 333.98% 279.29% 278.46% 207.11% 85.78% 126.95% 101.98% -
ROE 11.18% 8.26% 7.60% 3.82% 1.83% 3.45% 2.78% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 9.87 8.13 7.06 4.74 4.94 6.60 6.55 7.06%
EPS 32.97 22.71 19.68 9.83 4.29 8.35 6.65 30.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.95 2.75 2.59 2.57 2.35 2.42 2.39 3.56%
Adjusted Per Share Value based on latest NOSH - 140,000
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 9.87 8.16 7.09 4.75 5.05 6.83 6.90 6.14%
EPS 32.97 22.78 19.74 9.87 4.38 8.64 7.01 29.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.95 2.7587 2.5982 2.5798 2.3982 2.5041 2.5182 2.67%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 1.65 1.60 1.25 1.45 1.43 1.48 1.68 -
P/RPS 16.71 19.68 17.70 30.62 28.93 22.44 25.64 -6.88%
P/EPS 5.00 7.05 6.35 14.75 33.30 17.73 25.25 -23.63%
EY 19.98 14.19 15.74 6.78 3.00 5.64 3.96 30.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.58 0.48 0.56 0.61 0.61 0.70 -3.64%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 27/11/24 21/11/23 24/11/22 24/11/21 26/11/20 29/11/19 27/11/18 -
Price 1.70 1.63 1.23 1.30 1.43 1.54 1.58 -
P/RPS 17.22 20.05 17.42 27.45 28.93 23.35 24.11 -5.44%
P/EPS 5.16 7.18 6.25 13.23 33.30 18.45 23.74 -22.44%
EY 19.39 13.93 16.00 7.56 3.00 5.42 4.21 28.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.59 0.47 0.51 0.61 0.64 0.66 -2.12%

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