[JCBNEXT] QoQ 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
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 10,573 9,679 9,531 9,325 7,433 6,327 6,354 40.55%
PBT 31,680 25,774 25,600 28,001 24,298 20,510 18,333 44.14%
Tax -2,216 -1,955 -2,025 -2,035 -2,007 -1,619 -1,541 27.48%
NP 29,464 23,819 23,575 25,966 22,291 18,891 16,792 45.62%
-
NP to SH 29,467 23,811 23,574 25,980 22,315 18,939 16,850 45.30%
-
Tax Rate 6.99% 7.59% 7.91% 7.27% 8.26% 7.89% 8.41% -
Total Cost -18,891 -14,140 -14,044 -16,641 -14,858 -12,564 -10,438 48.67%
-
Net Worth 373,644 361,762 348,559 341,957 353,840 352,520 344,715 5.53%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 373,644 361,762 348,559 341,957 353,840 352,520 344,715 5.53%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 278.67% 246.09% 247.35% 278.46% 299.89% 298.58% 264.27% -
ROE 7.89% 6.58% 6.76% 7.60% 6.31% 5.37% 4.89% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 8.01 7.33 7.22 7.06 5.63 4.79 4.81 40.62%
EPS 22.32 18.03 17.86 19.68 16.90 14.34 12.76 45.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.83 2.74 2.64 2.59 2.68 2.67 2.61 5.55%
Adjusted Per Share Value based on latest NOSH - 140,000
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 7.55 6.91 6.81 6.66 5.31 4.52 4.54 40.49%
EPS 21.05 17.01 16.84 18.56 15.94 13.53 12.04 45.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6689 2.584 2.4897 2.4426 2.5274 2.518 2.4623 5.53%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.50 1.33 1.28 1.25 1.30 1.33 1.42 -
P/RPS 18.73 18.14 17.73 17.70 23.09 27.75 29.52 -26.22%
P/EPS 6.72 7.37 7.17 6.35 7.69 9.27 11.13 -28.63%
EY 14.88 13.56 13.95 15.74 13.00 10.79 8.98 40.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.49 0.48 0.48 0.49 0.50 0.54 -1.24%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 23/08/23 25/05/23 23/02/23 24/11/22 30/08/22 25/05/22 24/02/22 -
Price 1.46 1.40 1.45 1.23 1.24 1.30 1.35 -
P/RPS 18.23 19.10 20.09 17.42 22.03 27.13 28.06 -25.04%
P/EPS 6.54 7.76 8.12 6.25 7.34 9.06 10.58 -27.49%
EY 15.29 12.88 12.31 16.00 13.63 11.03 9.45 37.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.51 0.55 0.47 0.46 0.49 0.52 0.00%

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