[JCBNEXT] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
18-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -72.44%
YoY- 29.88%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 139,857 105,882 69,852 33,626 117,148 87,793 57,368 80.84%
PBT 59,804 49,679 33,834 16,133 55,208 43,259 28,392 64.09%
Tax -14,352 -11,369 -7,753 -3,980 -12,021 -12,005 -7,421 55.04%
NP 45,452 38,310 26,081 12,153 43,187 31,254 20,971 67.24%
-
NP to SH 43,344 36,196 24,639 11,289 40,961 29,453 19,807 68.31%
-
Tax Rate 24.00% 22.88% 22.91% 24.67% 21.77% 27.75% 26.14% -
Total Cost 94,405 67,572 43,771 21,473 73,961 56,539 36,397 88.45%
-
Net Worth 188,064 184,529 187,144 177,129 163,843 151,041 144,622 19.08%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 22,312 15,112 9,515 4,744 20,480 12,586 7,859 100.11%
Div Payout % 51.48% 41.75% 38.62% 42.03% 50.00% 42.74% 39.68% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 188,064 184,529 187,144 177,129 163,843 151,041 144,622 19.08%
NOSH 318,752 318,154 317,194 316,302 315,084 314,668 314,396 0.91%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 32.50% 36.18% 37.34% 36.14% 36.87% 35.60% 36.56% -
ROE 23.05% 19.62% 13.17% 6.37% 25.00% 19.50% 13.70% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 43.88 33.28 22.02 10.63 37.18 27.90 18.25 79.18%
EPS 13.60 11.38 7.77 3.57 13.00 9.36 6.30 66.79%
DPS 7.00 4.75 3.00 1.50 6.50 4.00 2.50 98.28%
NAPS 0.59 0.58 0.59 0.56 0.52 0.48 0.46 17.99%
Adjusted Per Share Value based on latest NOSH - 316,302
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 106.26 80.45 53.07 25.55 89.01 66.70 43.59 80.83%
EPS 32.93 27.50 18.72 8.58 31.12 22.38 15.05 68.29%
DPS 16.95 11.48 7.23 3.60 15.56 9.56 5.97 100.12%
NAPS 1.4289 1.402 1.4219 1.3458 1.2449 1.1476 1.0988 19.08%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.23 2.38 2.93 2.68 2.98 2.36 2.07 -
P/RPS 5.08 7.15 13.30 25.21 8.02 8.46 11.34 -41.36%
P/EPS 16.40 20.92 37.72 75.09 22.92 25.21 32.86 -37.00%
EY 6.10 4.78 2.65 1.33 4.36 3.97 3.04 58.88%
DY 3.14 2.00 1.02 0.56 2.18 1.69 1.21 88.51%
P/NAPS 3.78 4.10 4.97 4.79 5.73 4.92 4.50 -10.94%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 21/02/12 15/11/11 23/08/11 18/05/11 24/02/11 16/11/10 17/08/10 -
Price 2.20 2.50 2.87 2.80 2.85 2.90 2.07 -
P/RPS 5.01 7.51 13.03 26.34 7.67 10.39 11.34 -41.90%
P/EPS 16.18 21.97 36.95 78.45 21.92 30.98 32.86 -37.56%
EY 6.18 4.55 2.71 1.27 4.56 3.23 3.04 60.26%
DY 3.18 1.90 1.05 0.54 2.28 1.38 1.21 90.10%
P/NAPS 3.73 4.31 4.86 5.00 5.48 6.04 4.50 -11.73%

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