[JCBNEXT] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 15.49%
YoY- 23.68%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 6,327 6,354 6,256 4,895 5,398 6,021 6,640 -3.17%
PBT 20,510 18,333 14,425 11,131 9,904 7,781 7,439 96.74%
Tax -1,619 -1,541 -1,468 -1,362 -1,480 -1,494 -1,743 -4.80%
NP 18,891 16,792 12,957 9,769 8,424 6,287 5,696 122.55%
-
NP to SH 18,939 16,850 12,987 9,829 8,511 6,347 5,767 121.09%
-
Tax Rate 7.89% 8.41% 10.18% 12.24% 14.94% 19.20% 23.43% -
Total Cost -12,564 -10,438 -6,701 -4,874 -3,026 -266 944 -
-
Net Worth 352,520 344,715 339,543 335,973 335,054 323,337 315,635 7.65%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 352,520 344,715 339,543 335,973 335,054 323,337 315,635 7.65%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 298.58% 264.27% 207.11% 199.57% 156.06% 104.42% 85.78% -
ROE 5.37% 4.89% 3.82% 2.93% 2.54% 1.96% 1.83% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 4.79 4.81 4.74 3.70 4.04 4.49 4.94 -2.03%
EPS 14.34 12.76 9.83 7.43 6.38 4.73 4.29 123.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.67 2.61 2.57 2.54 2.51 2.41 2.35 8.89%
Adjusted Per Share Value based on latest NOSH - 140,000
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 4.52 4.54 4.47 3.50 3.86 4.30 4.74 -3.12%
EPS 13.53 12.04 9.28 7.02 6.08 4.53 4.12 121.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.518 2.4623 2.4253 2.3998 2.3932 2.3096 2.2545 7.65%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.33 1.42 1.45 1.31 1.29 1.40 1.43 -
P/RPS 27.75 29.52 30.62 35.40 31.90 31.20 28.93 -2.74%
P/EPS 9.27 11.13 14.75 17.63 20.23 29.59 33.30 -57.39%
EY 10.79 8.98 6.78 5.67 4.94 3.38 3.00 134.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.54 0.56 0.52 0.51 0.58 0.61 -12.42%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 25/05/22 24/02/22 24/11/21 26/08/21 25/05/21 25/02/21 26/11/20 -
Price 1.30 1.35 1.30 1.43 1.29 1.27 1.43 -
P/RPS 27.13 28.06 27.45 38.64 31.90 28.30 28.93 -4.19%
P/EPS 9.06 10.58 13.23 19.24 20.23 26.85 33.30 -58.04%
EY 11.03 9.45 7.56 5.20 4.94 3.72 3.00 138.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.52 0.51 0.56 0.51 0.53 0.61 -13.59%

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