[JCBNEXT] YoY TTM Result on 31-Dec-2016 [#4]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 16.71%
YoY- -55.6%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 8,687 8,530 9,864 7,843 6,114 21,600 177,656 -39.51%
PBT 11,333 11,574 8,751 13,345 26,935 20,896 84,826 -28.48%
Tax -1,451 -1,485 -1,977 -1,930 -1,559 50,092 -18,844 -34.76%
NP 9,882 10,089 6,774 11,415 25,376 70,988 65,982 -27.11%
-
NP to SH 9,873 10,030 6,727 11,352 25,570 1,950,534 61,415 -26.25%
-
Tax Rate 12.80% 12.83% 22.59% 14.46% 5.79% -239.72% 22.21% -
Total Cost -1,195 -1,559 3,090 -3,572 -19,262 -49,388 111,674 -
-
Net Worth 326,092 328,197 335,337 331,463 280,895 273,237 246,749 4.75%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - 7,088 1,949,969 44,239 -
Div Payout % - - - - 27.72% 99.97% 72.03% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 326,092 328,197 335,337 331,463 280,895 273,237 246,749 4.75%
NOSH 140,000 140,000 140,000 139,858 140,000 700,608 632,692 -22.21%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 113.76% 118.28% 68.67% 145.54% 415.05% 328.65% 37.14% -
ROE 3.03% 3.06% 2.01% 3.42% 9.10% 713.86% 24.89% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 6.39 6.19 7.06 5.61 4.35 3.08 28.08 -21.85%
EPS 7.27 7.27 4.81 8.12 18.21 278.41 9.71 -4.70%
DPS 0.00 0.00 0.00 0.00 5.05 278.33 6.99 -
NAPS 2.40 2.38 2.40 2.37 2.00 0.39 0.39 35.35%
Adjusted Per Share Value based on latest NOSH - 140,000
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 6.21 6.09 7.05 5.60 4.37 15.43 126.90 -39.50%
EPS 7.05 7.16 4.81 8.11 18.26 1,393.24 43.87 -26.25%
DPS 0.00 0.00 0.00 0.00 5.06 1,392.84 31.60 -
NAPS 2.3292 2.3443 2.3953 2.3676 2.0064 1.9517 1.7625 4.75%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.45 1.48 1.75 1.70 1.98 0.47 2.48 -
P/RPS 22.68 23.93 24.79 30.31 45.48 15.24 8.83 17.01%
P/EPS 19.95 20.35 36.35 20.94 10.88 0.17 25.55 -4.03%
EY 5.01 4.91 2.75 4.77 9.19 592.35 3.91 4.21%
DY 0.00 0.00 0.00 0.00 2.55 592.18 2.82 -
P/NAPS 0.60 0.62 0.73 0.72 0.99 1.21 6.36 -32.51%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 25/02/20 26/02/19 23/02/18 27/02/17 22/02/16 24/02/15 19/02/14 -
Price 1.43 1.57 1.70 1.95 1.95 0.45 2.68 -
P/RPS 22.37 25.38 24.08 34.77 44.79 14.60 9.54 15.25%
P/EPS 19.68 21.59 35.31 24.02 10.71 0.16 27.61 -5.48%
EY 5.08 4.63 2.83 4.16 9.34 618.68 3.62 5.80%
DY 0.00 0.00 0.00 0.00 2.59 618.50 2.61 -
P/NAPS 0.60 0.66 0.71 0.82 0.98 1.15 6.87 -33.37%

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