[JCBNEXT] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 37.94%
YoY- 46.76%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 7,274 6,961 9,690 9,086 10,124 8,154 7,506 -0.52%
PBT 17,590 8,732 13,924 12,488 9,609 14,104 34,489 -10.60%
Tax -2,018 -2,053 -1,664 -1,981 -2,425 -2,560 -2,105 -0.70%
NP 15,572 6,678 12,260 10,506 7,184 11,544 32,384 -11.47%
-
NP to SH 15,629 6,776 12,250 10,466 7,132 11,500 32,625 -11.53%
-
Tax Rate 11.47% 23.51% 11.95% 15.86% 25.24% 18.15% 6.10% -
Total Cost -8,297 282 -2,569 -1,420 2,940 -3,389 -24,877 -16.70%
-
Net Worth 339,543 315,635 329,570 331,426 335,644 318,876 302,266 1.95%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - 3,507 -
Div Payout % - - - - - - 10.75% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 339,543 315,635 329,570 331,426 335,644 318,876 302,266 1.95%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 214.06% 95.94% 126.51% 115.63% 70.96% 141.56% 431.40% -
ROE 4.60% 2.15% 3.72% 3.16% 2.12% 3.61% 10.79% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 5.51 5.18 7.12 6.55 7.24 5.83 5.36 0.46%
EPS 11.79 5.04 8.95 7.52 5.21 8.23 23.31 -10.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.51 -
NAPS 2.57 2.35 2.42 2.39 2.40 2.28 2.16 2.93%
Adjusted Per Share Value based on latest NOSH - 140,000
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 5.20 4.97 6.92 6.49 7.23 5.82 5.36 -0.50%
EPS 11.16 4.84 8.75 7.48 5.09 8.21 23.30 -11.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.51 -
NAPS 2.4253 2.2545 2.3541 2.3673 2.3975 2.2777 2.159 1.95%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 1.45 1.43 1.48 1.68 1.70 1.39 1.72 -
P/RPS 26.33 27.59 20.80 25.64 23.48 23.84 32.06 -3.22%
P/EPS 12.26 28.35 16.45 22.26 33.34 16.90 7.38 8.81%
EY 8.16 3.53 6.08 4.49 3.00 5.92 13.55 -8.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.46 -
P/NAPS 0.56 0.61 0.61 0.70 0.71 0.61 0.80 -5.76%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 24/11/21 26/11/20 29/11/19 27/11/18 29/11/17 29/11/16 24/11/15 -
Price 1.30 1.43 1.54 1.58 1.67 1.56 1.98 -
P/RPS 23.61 27.59 21.64 24.11 23.07 26.76 36.91 -7.17%
P/EPS 10.99 28.35 17.12 20.93 32.75 18.97 8.49 4.39%
EY 9.10 3.53 5.84 4.78 3.05 5.27 11.77 -4.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.27 -
P/NAPS 0.51 0.61 0.64 0.66 0.70 0.68 0.92 -9.35%

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