[JCBNEXT] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
18-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 25.58%
YoY- 55.35%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 117,148 117,057 114,736 110,508 92,341 92,244 89,288 19.78%
PBT 55,208 57,678 56,784 50,624 36,625 34,684 31,124 46.38%
Tax -12,021 -16,006 -14,842 -13,340 -7,379 -6,038 -4,010 107.48%
NP 43,187 41,672 41,942 37,284 29,246 28,645 27,114 36.27%
-
NP to SH 40,961 39,270 39,614 34,768 27,687 27,346 25,778 36.05%
-
Tax Rate 21.77% 27.75% 26.14% 26.35% 20.15% 17.41% 12.88% -
Total Cost 73,961 75,385 72,794 73,224 63,095 63,598 62,174 12.23%
-
Net Worth 163,843 151,041 144,622 175,722 124,562 124,491 118,304 24.17%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 20,480 16,782 15,719 15,689 9,342 6,224 - -
Div Payout % 50.00% 42.74% 39.68% 45.13% 33.74% 22.76% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 163,843 151,041 144,622 175,722 124,562 124,491 118,304 24.17%
NOSH 315,084 314,668 314,396 313,790 311,406 311,229 311,328 0.80%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 36.87% 35.60% 36.56% 33.74% 31.67% 31.05% 30.37% -
ROE 25.00% 26.00% 27.39% 19.79% 22.23% 21.97% 21.79% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 37.18 37.20 36.49 35.22 29.65 29.64 28.68 18.83%
EPS 13.00 12.48 12.60 11.08 8.90 8.79 8.28 34.97%
DPS 6.50 5.33 5.00 5.00 3.00 2.00 0.00 -
NAPS 0.52 0.48 0.46 0.56 0.40 0.40 0.38 23.18%
Adjusted Per Share Value based on latest NOSH - 313,790
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 89.01 88.94 87.18 83.96 70.16 70.09 67.84 19.78%
EPS 31.12 29.84 30.10 26.42 21.04 20.78 19.59 36.03%
DPS 15.56 12.75 11.94 11.92 7.10 4.73 0.00 -
NAPS 1.2449 1.1476 1.0988 1.3351 0.9464 0.9459 0.8989 24.17%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.98 2.36 2.07 2.00 1.41 1.30 1.14 -
P/RPS 8.02 6.34 5.67 5.68 4.76 4.39 3.97 59.60%
P/EPS 22.92 18.91 16.43 18.05 15.86 14.80 13.77 40.31%
EY 4.36 5.29 6.09 5.54 6.31 6.76 7.26 -28.75%
DY 2.18 2.26 2.42 2.50 2.13 1.54 0.00 -
P/NAPS 5.73 4.92 4.50 3.57 3.52 3.25 3.00 53.76%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 16/11/10 17/08/10 18/05/10 22/02/10 17/11/09 18/08/09 -
Price 2.85 2.90 2.07 2.03 1.52 1.40 1.25 -
P/RPS 7.67 7.80 5.67 5.76 5.13 4.72 4.36 45.57%
P/EPS 21.92 23.24 16.43 18.32 17.10 15.93 15.10 28.11%
EY 4.56 4.30 6.09 5.46 5.85 6.28 6.62 -21.95%
DY 2.28 1.84 2.42 2.46 1.97 1.43 0.00 -
P/NAPS 5.48 6.04 4.50 3.63 3.80 3.50 3.29 40.38%

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