[JCBNEXT] YoY TTM Result on 31-Dec-2021 [#4]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 29.75%
YoY- 165.48%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 10,908 9,531 6,354 6,021 8,687 8,530 9,864 1.69%
PBT 41,316 25,600 18,333 7,781 11,333 11,574 8,751 29.50%
Tax -5,830 -2,025 -1,541 -1,494 -1,451 -1,485 -1,977 19.74%
NP 35,486 23,575 16,792 6,287 9,882 10,089 6,774 31.76%
-
NP to SH 35,490 23,574 16,850 6,347 9,873 10,030 6,727 31.92%
-
Tax Rate 14.11% 7.91% 8.41% 19.20% 12.80% 12.83% 22.59% -
Total Cost -24,578 -14,044 -10,438 -266 -1,195 -1,559 3,090 -
-
Net Worth 365,723 348,559 344,715 323,337 326,092 328,197 335,337 1.45%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 365,723 348,559 344,715 323,337 326,092 328,197 335,337 1.45%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 325.32% 247.35% 264.27% 104.42% 113.76% 118.28% 68.67% -
ROE 9.70% 6.76% 4.89% 1.96% 3.03% 3.06% 2.01% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 8.26 7.22 4.81 4.49 6.39 6.19 7.06 2.64%
EPS 26.88 17.86 12.76 4.73 7.27 7.27 4.81 33.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.77 2.64 2.61 2.41 2.40 2.38 2.40 2.41%
Adjusted Per Share Value based on latest NOSH - 140,000
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 8.29 7.24 4.83 4.57 6.60 6.48 7.49 1.70%
EPS 26.97 17.91 12.80 4.82 7.50 7.62 5.11 31.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7787 2.6483 2.6191 2.4567 2.4776 2.4936 2.5479 1.45%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.59 1.28 1.42 1.40 1.45 1.48 1.75 -
P/RPS 19.25 17.73 29.52 31.20 22.68 23.93 24.79 -4.12%
P/EPS 5.92 7.17 11.13 29.59 19.95 20.35 36.35 -26.09%
EY 16.91 13.95 8.98 3.38 5.01 4.91 2.75 35.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.48 0.54 0.58 0.60 0.62 0.73 -4.03%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 23/02/23 24/02/22 25/02/21 25/02/20 26/02/19 23/02/18 -
Price 1.70 1.45 1.35 1.27 1.43 1.57 1.70 -
P/RPS 20.58 20.09 28.06 28.30 22.37 25.38 24.08 -2.58%
P/EPS 6.32 8.12 10.58 26.85 19.68 21.59 35.31 -24.91%
EY 15.81 12.31 9.45 3.72 5.08 4.63 2.83 33.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.55 0.52 0.53 0.60 0.66 0.71 -2.49%

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