[JCBNEXT] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
09-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 33.2%
YoY- 12.05%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 172,704 160,789 165,808 165,920 151,456 139,857 141,176 14.36%
PBT 86,656 77,027 78,934 75,396 60,604 59,804 66,238 19.59%
Tax -19,620 -15,601 -17,524 -16,600 -15,340 -14,352 -15,158 18.75%
NP 67,036 61,426 61,410 58,796 45,264 45,452 51,080 19.84%
-
NP to SH 61,404 58,332 58,002 55,218 41,456 43,344 48,261 17.40%
-
Tax Rate 22.64% 20.25% 22.20% 22.02% 25.31% 24.00% 22.88% -
Total Cost 105,668 99,363 104,397 107,124 106,192 94,405 90,096 11.20%
-
Net Worth 226,955 217,745 227,608 217,797 211,118 188,064 184,529 14.77%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 44,130 20,813 20,303 19,217 19,192 22,312 20,149 68.56%
Div Payout % 71.87% 35.68% 35.00% 34.80% 46.30% 51.48% 41.75% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 226,955 217,745 227,608 217,797 211,118 188,064 184,529 14.77%
NOSH 315,215 320,213 320,574 320,290 319,876 318,752 318,154 -0.61%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 38.82% 38.20% 37.04% 35.44% 29.89% 32.50% 36.18% -
ROE 27.06% 26.79% 25.48% 25.35% 19.64% 23.05% 26.15% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 54.79 50.21 51.72 51.80 47.35 43.88 44.37 15.08%
EPS 19.48 9.11 18.09 17.24 12.96 13.60 15.17 18.12%
DPS 14.00 6.50 6.33 6.00 6.00 7.00 6.33 69.67%
NAPS 0.72 0.68 0.71 0.68 0.66 0.59 0.58 15.49%
Adjusted Per Share Value based on latest NOSH - 320,539
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 123.36 114.85 118.43 118.51 108.18 99.90 100.84 14.36%
EPS 43.86 41.67 41.43 39.44 29.61 30.96 34.47 17.40%
DPS 31.52 14.87 14.50 13.73 13.71 15.94 14.39 68.58%
NAPS 1.6211 1.5553 1.6258 1.5557 1.508 1.3433 1.3181 14.77%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.81 2.20 2.36 2.20 2.18 2.23 2.38 -
P/RPS 5.13 4.38 4.56 4.25 4.60 5.08 5.36 -2.87%
P/EPS 14.43 12.08 13.04 12.76 16.82 16.40 15.69 -5.42%
EY 6.93 8.28 7.67 7.84 5.94 6.10 6.37 5.77%
DY 4.98 2.95 2.68 2.73 2.75 3.14 2.66 51.84%
P/NAPS 3.90 3.24 3.32 3.24 3.30 3.78 4.10 -3.27%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/05/13 19/02/13 19/11/12 09/08/12 17/05/12 21/02/12 15/11/11 -
Price 3.65 2.55 2.29 2.10 2.40 2.20 2.50 -
P/RPS 6.66 5.08 4.43 4.05 5.07 5.01 5.63 11.84%
P/EPS 18.74 14.00 12.66 12.18 18.52 16.18 16.48 8.93%
EY 5.34 7.14 7.90 8.21 5.40 6.18 6.07 -8.18%
DY 3.84 2.55 2.77 2.86 2.50 3.18 2.53 32.03%
P/NAPS 5.07 3.75 3.23 3.09 3.64 3.73 4.31 11.42%

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