[JCBNEXT] YoY Annual (Unaudited) Result on 31-Dec-2018 [#4]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
YoY- 49.1%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 6,354 6,021 8,687 8,530 9,864 7,843 6,619 -0.67%
PBT 18,333 7,781 11,333 11,574 8,751 13,345 26,775 -6.11%
Tax -1,541 -1,494 -1,451 -1,485 -1,977 -1,930 -1,558 -0.18%
NP 16,792 6,287 9,882 10,089 6,774 11,415 25,217 -6.54%
-
NP to SH 16,850 6,347 9,873 10,030 6,727 11,352 25,410 -6.61%
-
Tax Rate 8.41% 19.20% 12.80% 12.83% 22.59% 14.46% 5.82% -
Total Cost -10,438 -266 -1,195 -1,559 3,090 -3,572 -18,598 -9.16%
-
Net Worth 344,715 323,337 326,092 328,197 335,337 331,463 303,494 2.14%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - 3,496 -
Div Payout % - - - - - - 13.76% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 344,715 323,337 326,092 328,197 335,337 331,463 303,494 2.14%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 264.27% 104.42% 113.76% 118.28% 68.67% 145.54% 380.98% -
ROE 4.89% 1.96% 3.03% 3.06% 2.01% 3.42% 8.37% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 4.81 4.49 6.39 6.19 7.06 5.61 4.73 0.27%
EPS 12.72 4.72 7.23 7.23 4.82 8.12 18.16 -5.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 2.61 2.41 2.40 2.38 2.40 2.37 2.17 3.12%
Adjusted Per Share Value based on latest NOSH - 140,000
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 4.54 4.30 6.21 6.09 7.05 5.60 4.73 -0.68%
EPS 12.04 4.53 7.05 7.16 4.81 8.11 18.15 -6.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 2.4623 2.3096 2.3292 2.3443 2.3953 2.3676 2.1678 2.14%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.42 1.40 1.45 1.48 1.75 1.70 1.98 -
P/RPS 29.52 31.20 22.68 23.93 24.79 30.31 41.84 -5.64%
P/EPS 11.13 29.59 19.95 20.35 36.35 20.94 10.90 0.34%
EY 8.98 3.38 5.01 4.91 2.75 4.77 9.18 -0.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.26 -
P/NAPS 0.54 0.58 0.60 0.62 0.73 0.72 0.91 -8.32%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 25/02/21 25/02/20 26/02/19 23/02/18 27/02/17 22/02/16 -
Price 1.35 1.27 1.43 1.57 1.70 1.95 1.95 -
P/RPS 28.06 28.30 22.37 25.38 24.08 34.77 41.20 -6.19%
P/EPS 10.58 26.85 19.68 21.59 35.31 24.02 10.73 -0.23%
EY 9.45 3.72 5.08 4.63 2.83 4.16 9.32 0.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.28 -
P/NAPS 0.52 0.53 0.60 0.66 0.71 0.82 0.90 -8.72%

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