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

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%
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 9,325 7,433 6,327 6,354 6,256 4,895 5,398 43.92%
PBT 28,001 24,298 20,510 18,333 14,425 11,131 9,904 99.81%
Tax -2,035 -2,007 -1,619 -1,541 -1,468 -1,362 -1,480 23.62%
NP 25,966 22,291 18,891 16,792 12,957 9,769 8,424 111.65%
-
NP to SH 25,980 22,315 18,939 16,850 12,987 9,829 8,511 110.28%
-
Tax Rate 7.27% 8.26% 7.89% 8.41% 10.18% 12.24% 14.94% -
Total Cost -16,641 -14,858 -12,564 -10,438 -6,701 -4,874 -3,026 211.23%
-
Net Worth 341,957 353,840 352,520 344,715 339,543 335,973 335,054 1.36%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 341,957 353,840 352,520 344,715 339,543 335,973 335,054 1.36%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 278.46% 299.89% 298.58% 264.27% 207.11% 199.57% 156.06% -
ROE 7.60% 6.31% 5.37% 4.89% 3.82% 2.93% 2.54% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 7.06 5.63 4.79 4.81 4.74 3.70 4.04 45.03%
EPS 19.68 16.90 14.34 12.76 9.83 7.43 6.38 111.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.59 2.68 2.67 2.61 2.57 2.54 2.51 2.11%
Adjusted Per Share Value based on latest NOSH - 140,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 7.09 5.65 4.81 4.83 4.75 3.72 4.10 44.02%
EPS 19.74 16.95 14.39 12.80 9.87 7.47 6.47 110.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5982 2.6885 2.6784 2.6191 2.5798 2.5527 2.5457 1.36%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.25 1.30 1.33 1.42 1.45 1.31 1.29 -
P/RPS 17.70 23.09 27.75 29.52 30.62 35.40 31.90 -32.45%
P/EPS 6.35 7.69 9.27 11.13 14.75 17.63 20.23 -53.78%
EY 15.74 13.00 10.79 8.98 6.78 5.67 4.94 116.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.49 0.50 0.54 0.56 0.52 0.51 -3.95%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 30/08/22 25/05/22 24/02/22 24/11/21 26/08/21 25/05/21 -
Price 1.23 1.24 1.30 1.35 1.30 1.43 1.29 -
P/RPS 17.42 22.03 27.13 28.06 27.45 38.64 31.90 -33.16%
P/EPS 6.25 7.34 9.06 10.58 13.23 19.24 20.23 -54.26%
EY 16.00 13.63 11.03 9.45 7.56 5.20 4.94 118.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.46 0.49 0.52 0.51 0.56 0.51 -5.29%

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