[JCBNEXT] QoQ TTM Result on 30-Jun-2018 [#2]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 25.49%
YoY- -3.27%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 8,839 8,530 9,086 9,566 9,782 9,864 9,320 -3.47%
PBT 12,728 11,574 10,910 9,570 8,170 8,751 10,078 16.85%
Tax -1,455 -1,485 -1,644 -1,833 -1,989 -1,977 -1,906 -16.48%
NP 11,273 10,089 9,266 7,737 6,181 6,774 8,172 23.94%
-
NP to SH 11,213 10,030 9,228 7,700 6,136 6,727 8,103 24.20%
-
Tax Rate 11.43% 12.83% 15.07% 19.15% 24.35% 22.59% 18.91% -
Total Cost -2,434 -1,559 -180 1,829 3,601 3,090 1,148 -
-
Net Worth 333,945 328,197 331,426 323,152 324,864 335,337 335,644 -0.33%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 333,945 328,197 331,426 323,152 324,864 335,337 335,644 -0.33%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 139,852 0.07%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 127.54% 118.28% 101.98% 80.88% 63.19% 68.67% 87.68% -
ROE 3.36% 3.06% 2.78% 2.38% 1.89% 2.01% 2.41% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 6.43 6.19 6.55 6.87 7.02 7.06 6.66 -2.31%
EPS 8.16 7.27 6.65 5.53 4.40 4.81 5.79 25.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.43 2.38 2.39 2.32 2.33 2.40 2.40 0.83%
Adjusted Per Share Value based on latest NOSH - 140,000
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 6.72 6.48 6.90 7.27 7.43 7.49 7.08 -3.42%
EPS 8.52 7.62 7.01 5.85 4.66 5.11 6.16 24.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5373 2.4936 2.5182 2.4553 2.4683 2.5479 2.5502 -0.33%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.54 1.48 1.68 1.68 1.63 1.75 1.70 -
P/RPS 23.94 23.93 25.64 24.46 23.23 24.79 25.51 -4.14%
P/EPS 18.87 20.35 25.25 30.39 37.04 36.35 29.34 -25.51%
EY 5.30 4.91 3.96 3.29 2.70 2.75 3.41 34.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.62 0.70 0.72 0.70 0.73 0.71 -7.66%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 28/05/19 26/02/19 27/11/18 29/08/18 28/05/18 23/02/18 29/11/17 -
Price 1.50 1.57 1.58 1.56 1.65 1.70 1.67 -
P/RPS 23.32 25.38 24.11 22.72 23.52 24.08 25.06 -4.68%
P/EPS 18.38 21.59 23.74 28.22 37.49 35.31 28.82 -25.92%
EY 5.44 4.63 4.21 3.54 2.67 2.83 3.47 34.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.66 0.66 0.67 0.71 0.71 0.70 -7.77%

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