[JCBNEXT] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 3.51%
YoY- 48.12%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 41,459 46,484 46,537 43,176 36,433 41,396 45,096 -5.43%
PBT 17,009 23,588 22,597 21,664 17,826 21,503 22,547 -17.08%
Tax -3,672 -5,585 -4,681 -4,905 -2,458 -4,843 -4,465 -12.19%
NP 13,337 18,003 17,916 16,759 15,368 16,660 18,082 -18.32%
-
NP to SH 13,160 16,283 16,634 15,351 14,830 15,893 17,245 -16.45%
-
Tax Rate 21.59% 23.68% 20.72% 22.64% 13.79% 22.52% 19.80% -
Total Cost 28,122 28,481 28,621 26,417 21,065 24,736 27,014 2.70%
-
Net Worth 246,749 240,760 220,944 226,955 217,033 227,960 217,966 8.59%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 11,072 11,087 11,047 11,032 5,585 5,618 4,808 74.11%
Div Payout % 84.13% 68.09% 66.41% 71.87% 37.66% 35.35% 27.88% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 246,749 240,760 220,944 226,955 217,033 227,960 217,966 8.59%
NOSH 632,692 633,579 315,635 315,215 319,166 321,070 320,539 57.15%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 32.17% 38.73% 38.50% 38.82% 42.18% 40.25% 40.10% -
ROE 5.33% 6.76% 7.53% 6.76% 6.83% 6.97% 7.91% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 6.55 7.34 14.74 13.70 11.42 12.89 14.07 -39.84%
EPS 2.08 2.57 5.27 4.87 2.32 4.95 5.38 -46.83%
DPS 1.75 1.75 3.50 3.50 1.75 1.75 1.50 10.79%
NAPS 0.39 0.38 0.70 0.72 0.68 0.71 0.68 -30.90%
Adjusted Per Share Value based on latest NOSH - 315,215
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 29.61 33.20 33.24 30.84 26.02 29.57 32.21 -5.44%
EPS 9.40 11.63 11.88 10.97 10.59 11.35 12.32 -16.46%
DPS 7.91 7.92 7.89 7.88 3.99 4.01 3.43 74.28%
NAPS 1.7625 1.7197 1.5782 1.6211 1.5502 1.6283 1.5569 8.59%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.48 2.29 3.90 2.81 2.20 2.36 2.20 -
P/RPS 37.85 31.21 26.45 20.52 19.27 18.30 15.64 79.96%
P/EPS 119.23 89.11 74.00 57.70 47.35 47.68 40.89 103.70%
EY 0.84 1.12 1.35 1.73 2.11 2.10 2.45 -50.91%
DY 0.71 0.76 0.90 1.25 0.80 0.74 0.68 2.91%
P/NAPS 6.36 6.03 5.57 3.90 3.24 3.32 3.24 56.58%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 19/02/14 22/11/13 21/08/13 23/05/13 19/02/13 19/11/12 09/08/12 -
Price 2.68 2.14 4.11 3.65 2.55 2.29 2.10 -
P/RPS 40.90 29.17 27.88 26.65 22.34 17.76 14.93 95.42%
P/EPS 128.85 83.27 77.99 74.95 54.88 46.26 39.03 121.23%
EY 0.78 1.20 1.28 1.33 1.82 2.16 2.56 -54.62%
DY 0.65 0.82 0.85 0.96 0.69 0.76 0.71 -5.70%
P/NAPS 6.87 5.63 5.87 5.07 3.75 3.23 3.09 70.09%

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