[JCBNEXT] QoQ 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- 21.11%
YoY- 55.35%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
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 29,355 30,425 29,741 27,627 23,158 24,539 22,892 17.97%
PBT 11,949 14,867 15,736 12,656 10,612 10,451 8,817 22.39%
Tax -16 -4,584 -4,086 -3,335 -2,850 -2,524 -1,278 -94.56%
NP 11,933 10,283 11,650 9,321 7,762 7,927 7,539 35.70%
-
NP to SH 11,508 9,646 11,115 8,692 7,177 7,621 7,294 35.41%
-
Tax Rate 0.13% 30.83% 25.97% 26.35% 26.86% 24.15% 14.49% -
Total Cost 17,422 20,142 18,091 18,306 15,396 16,612 15,353 8.76%
-
Net Worth 164,399 151,309 144,841 175,722 124,178 124,424 118,449 24.35%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 7,903 4,728 3,935 3,922 4,656 4,665 - -
Div Payout % 68.68% 49.02% 35.41% 45.13% 64.88% 61.22% - -
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 164,399 151,309 144,841 175,722 124,178 124,424 118,449 24.35%
NOSH 316,153 315,228 314,872 313,790 310,445 311,061 311,709 0.94%
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 40.65% 33.80% 39.17% 33.74% 33.52% 32.30% 32.93% -
ROE 7.00% 6.38% 7.67% 4.95% 5.78% 6.13% 6.16% -
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 9.29 9.65 9.45 8.80 7.46 7.89 7.34 16.95%
EPS 3.64 3.06 3.53 2.77 2.31 2.45 2.34 34.14%
DPS 2.50 1.50 1.25 1.25 1.50 1.50 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 20.97 21.73 21.24 19.73 16.54 17.53 16.35 17.99%
EPS 8.22 6.89 7.94 6.21 5.13 5.44 5.21 35.41%
DPS 5.65 3.38 2.81 2.80 3.33 3.33 0.00 -
NAPS 1.1743 1.0808 1.0346 1.2552 0.887 0.8887 0.8461 24.34%
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 32.09 24.45 21.92 22.72 18.90 16.48 15.52 62.08%
P/EPS 81.87 77.12 58.64 72.20 60.99 53.06 48.72 41.21%
EY 1.22 1.30 1.71 1.39 1.64 1.88 2.05 -29.18%
DY 0.84 0.64 0.60 0.63 1.06 1.15 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 30.69 30.05 21.92 23.06 20.38 17.75 17.02 47.98%
P/EPS 78.30 94.77 58.64 73.29 65.75 57.14 53.42 28.94%
EY 1.28 1.06 1.71 1.36 1.52 1.75 1.87 -22.27%
DY 0.88 0.52 0.60 0.62 0.99 1.07 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