[JCBNEXT] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 15.18%
YoY- -33.93%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 110,508 92,341 92,244 89,288 87,008 102,331 106,794 2.30%
PBT 50,624 36,625 34,684 31,124 26,980 39,918 48,429 3.00%
Tax -13,340 -7,379 -6,038 -4,010 -2,908 -4,943 -4,670 101.45%
NP 37,284 29,246 28,645 27,114 24,072 34,975 43,758 -10.13%
-
NP to SH 34,768 27,687 27,346 25,778 22,380 32,809 41,494 -11.13%
-
Tax Rate 26.35% 20.15% 17.41% 12.88% 10.78% 12.38% 9.64% -
Total Cost 73,224 63,095 63,598 62,174 62,936 67,356 63,036 10.51%
-
Net Worth 175,722 124,562 124,491 118,304 115,008 108,381 111,256 35.66%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 15,689 9,342 6,224 - - 10,838 8,241 53.66%
Div Payout % 45.13% 33.74% 22.76% - - 33.03% 19.86% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 175,722 124,562 124,491 118,304 115,008 108,381 111,256 35.66%
NOSH 313,790 311,406 311,229 311,328 310,833 309,660 309,046 1.02%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 33.74% 31.67% 31.05% 30.37% 27.67% 34.18% 40.97% -
ROE 19.79% 22.23% 21.97% 21.79% 19.46% 30.27% 37.30% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 35.22 29.65 29.64 28.68 27.99 33.05 34.56 1.27%
EPS 11.08 8.90 8.79 8.28 7.20 10.60 13.43 -12.04%
DPS 5.00 3.00 2.00 0.00 0.00 3.50 2.67 51.98%
NAPS 0.56 0.40 0.40 0.38 0.37 0.35 0.36 34.28%
Adjusted Per Share Value based on latest NOSH - 311,709
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 78.93 65.96 65.89 63.78 62.15 73.09 76.28 2.30%
EPS 24.83 19.78 19.53 18.41 15.99 23.44 29.64 -11.14%
DPS 11.21 6.67 4.45 0.00 0.00 7.74 5.89 53.63%
NAPS 1.2552 0.8897 0.8892 0.845 0.8215 0.7742 0.7947 35.66%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.00 1.41 1.30 1.14 0.98 1.28 1.69 -
P/RPS 5.68 4.76 4.39 3.97 3.50 3.87 4.89 10.50%
P/EPS 18.05 15.86 14.80 13.77 13.61 12.08 12.59 27.17%
EY 5.54 6.31 6.76 7.26 7.35 8.28 7.94 -21.35%
DY 2.50 2.13 1.54 0.00 0.00 2.73 1.58 35.82%
P/NAPS 3.57 3.52 3.25 3.00 2.65 3.66 4.69 -16.64%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 18/05/10 22/02/10 17/11/09 18/08/09 14/05/09 20/02/09 21/11/08 -
Price 2.03 1.52 1.40 1.25 1.13 1.27 1.34 -
P/RPS 5.76 5.13 4.72 4.36 4.04 3.84 3.88 30.16%
P/EPS 18.32 17.10 15.93 15.10 15.69 11.99 9.98 49.97%
EY 5.46 5.85 6.28 6.62 6.37 8.34 10.02 -33.31%
DY 2.46 1.97 1.43 0.00 0.00 2.76 1.99 15.19%
P/NAPS 3.63 3.80 3.50 3.29 3.05 3.63 3.72 -1.62%

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