[JCBNEXT] YoY TTM Result on 31-Mar-2020 [#1]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
23-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 4.12%
YoY- -8.32%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 9,679 6,327 5,398 8,306 8,839 9,782 8,066 3.08%
PBT 25,774 20,510 9,904 11,726 12,728 8,170 10,803 15.58%
Tax -1,955 -1,619 -1,480 -1,441 -1,455 -1,989 -1,847 0.95%
NP 23,819 18,891 8,424 10,285 11,273 6,181 8,956 17.69%
-
NP to SH 23,811 18,939 8,511 10,280 11,213 6,136 8,894 17.82%
-
Tax Rate 7.59% 7.89% 14.94% 12.29% 11.43% 24.35% 17.10% -
Total Cost -14,140 -12,564 -3,026 -1,979 -2,434 3,601 -890 58.52%
-
Net Worth 361,762 352,520 335,054 322,485 333,945 324,864 341,251 0.97%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 361,762 352,520 335,054 322,485 333,945 324,864 341,251 0.97%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 139,857 0.01%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 246.09% 298.58% 156.06% 123.83% 127.54% 63.19% 111.03% -
ROE 6.58% 5.37% 2.54% 3.19% 3.36% 1.89% 2.61% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 7.33 4.79 4.04 6.16 6.43 7.02 5.77 4.06%
EPS 18.03 14.34 6.38 7.62 8.16 4.40 6.36 18.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.74 2.67 2.51 2.39 2.43 2.33 2.44 1.95%
Adjusted Per Share Value based on latest NOSH - 140,000
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 6.91 4.52 3.86 5.93 6.31 6.99 5.76 3.07%
EPS 17.01 13.53 6.08 7.34 8.01 4.38 6.35 17.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.584 2.518 2.3932 2.3035 2.3853 2.3205 2.4375 0.97%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 1.33 1.33 1.29 1.15 1.54 1.63 1.94 -
P/RPS 18.14 27.75 31.90 18.68 23.94 23.23 33.64 -9.77%
P/EPS 7.37 9.27 20.23 15.09 18.87 37.04 30.51 -21.07%
EY 13.56 10.79 4.94 6.62 5.30 2.70 3.28 26.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.50 0.51 0.48 0.63 0.70 0.80 -7.84%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 25/05/23 25/05/22 25/05/21 23/06/20 28/05/19 28/05/18 29/05/17 -
Price 1.40 1.30 1.29 1.25 1.50 1.65 1.86 -
P/RPS 19.10 27.13 31.90 20.31 23.32 23.52 32.25 -8.35%
P/EPS 7.76 9.06 20.23 16.41 18.38 37.49 29.25 -19.83%
EY 12.88 11.03 4.94 6.09 5.44 2.67 3.42 24.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.49 0.51 0.52 0.62 0.71 0.76 -6.42%

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