[JCBNEXT] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
17-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 12.41%
YoY- 32.14%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 123,106 117,107 110,951 105,065 98,216 92,341 91,417 21.96%
PBT 58,633 55,156 53,871 49,455 42,536 36,625 29,608 57.76%
Tax -12,663 -12,018 -14,855 -12,795 -9,987 -7,379 -5,969 65.17%
NP 45,970 43,138 39,016 36,660 32,549 29,246 23,639 55.86%
-
NP to SH 43,578 40,981 36,630 34,605 30,784 27,687 22,197 56.85%
-
Tax Rate 21.60% 21.79% 27.58% 25.87% 23.48% 20.15% 20.16% -
Total Cost 77,136 73,969 71,935 68,405 65,667 63,095 67,778 9.01%
-
Net Worth 177,129 164,399 151,309 144,841 175,722 124,178 124,424 26.57%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 21,312 20,490 17,243 17,180 13,244 9,322 9,310 73.78%
Div Payout % 48.91% 50.00% 47.07% 49.65% 43.03% 33.67% 41.94% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 177,129 164,399 151,309 144,841 175,722 124,178 124,424 26.57%
NOSH 316,302 316,153 315,228 314,872 313,790 310,445 311,061 1.12%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 37.34% 36.84% 35.17% 34.89% 33.14% 31.67% 25.86% -
ROE 24.60% 24.93% 24.21% 23.89% 17.52% 22.30% 17.84% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 38.92 37.04 35.20 33.37 31.30 29.74 29.39 20.61%
EPS 13.78 12.96 11.62 10.99 9.81 8.92 7.14 55.07%
DPS 6.75 6.50 5.50 5.50 4.25 3.00 3.00 71.79%
NAPS 0.56 0.52 0.48 0.46 0.56 0.40 0.40 25.17%
Adjusted Per Share Value based on latest NOSH - 314,872
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 93.54 88.98 84.30 79.83 74.62 70.16 69.46 21.97%
EPS 33.11 31.14 27.83 26.29 23.39 21.04 16.87 56.82%
DPS 16.19 15.57 13.10 13.05 10.06 7.08 7.07 73.82%
NAPS 1.3458 1.2491 1.1496 1.1005 1.3351 0.9435 0.9454 26.57%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.68 2.98 2.36 2.07 2.00 1.41 1.30 -
P/RPS 6.89 8.05 6.71 6.20 6.39 4.74 4.42 34.47%
P/EPS 19.45 22.99 20.31 18.84 20.39 15.81 18.22 4.45%
EY 5.14 4.35 4.92 5.31 4.91 6.33 5.49 -4.30%
DY 2.52 2.18 2.33 2.66 2.13 2.13 2.31 5.97%
P/NAPS 4.79 5.73 4.92 4.50 3.57 3.52 3.25 29.54%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 18/05/11 24/02/11 16/11/10 17/08/10 18/05/10 22/02/10 17/11/09 -
Price 2.80 2.85 2.90 2.07 2.03 1.52 1.40 -
P/RPS 7.19 7.69 8.24 6.20 6.49 5.11 4.76 31.68%
P/EPS 20.32 21.99 24.96 18.84 20.69 17.04 19.62 2.36%
EY 4.92 4.55 4.01 5.31 4.83 5.87 5.10 -2.36%
DY 2.41 2.28 1.90 2.66 2.09 1.97 2.14 8.25%
P/NAPS 5.00 5.48 6.04 4.50 3.63 3.80 3.50 26.87%

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