[JCBNEXT] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
19-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 34.09%
YoY- 34.58%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 136,197 89,713 43,176 160,789 124,356 82,960 37,864 134.57%
PBT 67,849 44,261 21,664 77,027 59,201 37,698 15,151 171.43%
Tax -15,171 -9,586 -4,905 -15,601 -13,143 -8,300 -3,835 149.92%
NP 52,678 34,675 16,759 61,426 46,058 29,398 11,316 178.53%
-
NP to SH 48,268 31,985 15,351 58,332 43,502 27,609 10,364 178.62%
-
Tax Rate 22.36% 21.66% 22.64% 20.25% 22.20% 22.02% 25.31% -
Total Cost 83,519 55,038 26,417 99,363 78,298 53,562 26,548 114.55%
-
Net Worth 240,076 220,803 226,955 217,745 227,608 217,797 211,118 8.93%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 33,168 22,080 11,032 20,813 15,227 9,608 4,798 262.46%
Div Payout % 68.72% 69.03% 71.87% 35.68% 35.00% 34.80% 46.30% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 240,076 220,803 226,955 217,745 227,608 217,797 211,118 8.93%
NOSH 631,780 315,433 315,215 320,213 320,574 320,290 319,876 57.35%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 38.68% 38.65% 38.82% 38.20% 37.04% 35.44% 29.89% -
ROE 20.11% 14.49% 6.76% 26.79% 19.11% 12.68% 4.91% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 21.56 28.44 13.70 50.21 38.79 25.90 11.84 49.06%
EPS 7.64 10.14 4.87 9.11 13.57 8.62 3.24 77.06%
DPS 5.25 7.00 3.50 6.50 4.75 3.00 1.50 130.34%
NAPS 0.38 0.70 0.72 0.68 0.71 0.68 0.66 -30.76%
Adjusted Per Share Value based on latest NOSH - 319,166
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 97.28 64.08 30.84 114.85 88.83 59.26 27.05 134.54%
EPS 34.48 22.85 10.97 41.67 31.07 19.72 7.40 178.70%
DPS 23.69 15.77 7.88 14.87 10.88 6.86 3.43 262.24%
NAPS 1.7148 1.5772 1.6211 1.5553 1.6258 1.5557 1.508 8.93%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.29 3.90 2.81 2.20 2.36 2.20 2.18 -
P/RPS 10.62 13.71 20.52 4.38 6.08 8.49 18.42 -30.70%
P/EPS 29.97 38.46 57.70 12.08 17.39 25.52 67.28 -41.64%
EY 3.34 2.60 1.73 8.28 5.75 3.92 1.49 71.19%
DY 2.29 1.79 1.25 2.95 2.01 1.36 0.69 122.33%
P/NAPS 6.03 5.57 3.90 3.24 3.32 3.24 3.30 49.40%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 22/11/13 21/08/13 23/05/13 19/02/13 19/11/12 09/08/12 17/05/12 -
Price 2.14 4.11 3.65 2.55 2.29 2.10 2.40 -
P/RPS 9.93 14.45 26.65 5.08 5.90 8.11 20.28 -37.84%
P/EPS 28.01 40.53 74.95 14.00 16.88 24.36 74.07 -47.67%
EY 3.57 2.47 1.33 7.14 5.93 4.10 1.35 91.11%
DY 2.45 1.70 0.96 2.55 2.07 1.43 0.62 149.73%
P/NAPS 5.63 5.87 5.07 3.75 3.23 3.09 3.64 33.70%

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