XHKG1903
Market cap29mUSD
Dec 20, Last price
0.46HKD
1D
-5.21%
IPO
-63.89%
Name
JBB Builders International Ltd
Chart & Performance
Profile
JBB Builders International Limited, an engineering contractor, provides marine construction, and building and infrastructure services to contractors and developers in Malaysia and Singapore. The company offers land reclamation and related works, such as soil investigation, hydrographic survey, pre-reclamation design, sand handling/filling, ground treatment, sand surcharge removal work, and other related works; and marine civil works consisting of construction of jetty, channel-crossing works, maintenance dredging, and river diversion works. It also provides marine transportation services, which comprise transportation of marine sand, loading of marine sand extracted from the approved sand source onto sand carriers, and carriage and delivery of marine sand to designated sites where the marine sand is unloaded to be used for land reclamation. In addition, the company provides building and infrastructure services include general building works in construction of properties and infrastructure works. Further, it engages in the construction and trading of sand; and land based machinery works and rental activities. JBB Builders International Limited was founded in 2012 and is headquartered in Johor Bahru, Malaysia.
Valuation
Title MYR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2024‑06 | 2023‑06 | 2022‑06 | 2021‑06 | 2020‑06 | 2019‑06 | 2018‑06 | 2017‑06 | 2016‑06 | |
Income | |||||||||
Revenues | 329,330 51.22% | 217,776 -57.49% | 512,303 263.23% | ||||||
Cost of revenue | 337,175 | 220,374 | 496,023 | ||||||
Unusual Expense (Income) | |||||||||
NOPBT | (7,845) | (2,598) | 16,280 | ||||||
NOPBT Margin | 3.18% | ||||||||
Operating Taxes | 832 | 1,291 | 3,263 | ||||||
Tax Rate | 20.04% | ||||||||
NOPAT | (8,677) | (3,889) | 13,017 | ||||||
Net income | 2,994 -136.40% | (8,226) -165.67% | 12,527 -233.04% | ||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 4,376 | 4,031 | 3,614 | ||||||
Long-term debt | 7,524 | 10,950 | 11,083 | ||||||
Deferred revenue | |||||||||
Other long-term liabilities | |||||||||
Net debt | (82,195) | (68,212) | (76,878) | ||||||
Cash flow | |||||||||
Cash from operating activities | 42 | (15,013) | (3,737) | ||||||
CAPEX | (226) | (176) | (109) | ||||||
Cash from investing activities | 20,972 | 4,551 | (1,073) | ||||||
Cash from financing activities | (4,919) | (2,274) | 2,207 | ||||||
FCF | (14,914) | 197,685 | (32,669) | ||||||
Balance | |||||||||
Cash | 94,095 | 82,929 | 91,218 | ||||||
Long term investments | 264 | 357 | |||||||
Excess cash | 77,628 | 72,304 | 65,960 | ||||||
Stockholders' equity | 50,473 | 173,605 | 187,763 | ||||||
Invested Capital | 97,057 | 75,605 | 87,473 | ||||||
ROIC | 19.10% | ||||||||
ROCE | 10.61% | ||||||||
EV | |||||||||
Common stock shares outstanding | 500,000 | 500,000 | 500,000 | ||||||
Price | 0.53 -3.64% | 0.55 18.28% | 0.47 | ||||||
Market cap | 265,000 -3.64% | 275,000 18.28% | 232,500 | ||||||
EV | 190,007 | 326,866 | 285,413 | ||||||
EBITDA | (7,350) | (2,102) | 16,846 | ||||||
EV/EBITDA | 16.94 | ||||||||
Interest | 963 | 1,436 | 1,677 | ||||||
Interest/NOPBT | 10.30% |