[JCBNEXT] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
22-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 0.62%
YoY- 24.58%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 92,309 135,045 177,656 172,630 167,542 166,101 160,789 -30.99%
PBT 47,548 64,445 84,826 85,675 83,590 83,540 77,027 -27.56%
Tax 23,506 3,353 -18,844 -17,629 -16,887 -16,671 -15,601 -
NP 71,054 67,798 65,982 68,046 66,703 66,869 61,426 10.22%
-
NP to SH 65,877 62,681 61,415 63,098 62,708 63,319 58,332 8.47%
-
Tax Rate -49.44% -5.20% 22.21% 20.58% 20.20% 19.96% 20.25% -
Total Cost 21,255 67,247 111,674 104,584 100,839 99,232 99,363 -64.33%
-
Net Worth 0 0 246,749 240,760 0 0 217,033 -
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 44,716 44,348 44,239 38,752 33,283 27,044 20,810 66.75%
Div Payout % 67.88% 70.75% 72.03% 61.42% 53.08% 42.71% 35.68% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 0 0 246,749 240,760 0 0 217,033 -
NOSH 652,302 636,666 632,692 633,579 315,635 315,215 319,166 61.25%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 76.97% 50.20% 37.14% 39.42% 39.81% 40.26% 38.20% -
ROE 0.00% 0.00% 24.89% 26.21% 0.00% 0.00% 26.88% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 14.15 21.21 28.08 27.25 53.08 52.69 50.38 -57.21%
EPS 10.10 9.85 9.71 9.96 19.87 20.09 18.28 -32.73%
DPS 6.86 6.97 6.99 6.12 10.50 8.50 6.50 3.66%
NAPS 0.00 0.00 0.39 0.38 0.00 0.00 0.68 -
Adjusted Per Share Value based on latest NOSH - 633,579
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 70.14 102.61 134.98 131.16 127.30 126.20 122.17 -30.99%
EPS 50.05 47.62 46.66 47.94 47.65 48.11 44.32 8.46%
DPS 33.98 33.70 33.61 29.44 25.29 20.55 15.81 66.77%
NAPS 0.00 0.00 1.8748 1.8293 0.00 0.00 1.649 -
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.39 2.44 2.48 2.29 3.90 2.81 2.20 -
P/RPS 16.89 11.50 8.83 8.40 7.35 5.33 4.37 146.89%
P/EPS 23.67 24.78 25.55 22.99 19.63 13.99 12.04 57.12%
EY 4.23 4.03 3.91 4.35 5.09 7.15 8.31 -36.32%
DY 2.87 2.85 2.82 2.67 2.69 3.02 2.95 -1.82%
P/NAPS 0.00 0.00 6.36 6.03 0.00 0.00 3.24 -
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 20/08/14 30/05/14 19/02/14 22/11/13 21/08/13 23/05/13 19/02/13 -
Price 2.55 2.42 2.68 2.14 4.11 3.65 2.55 -
P/RPS 18.02 11.41 9.54 7.85 7.74 6.93 5.06 133.74%
P/EPS 25.25 24.58 27.61 21.49 20.69 18.17 13.95 48.68%
EY 3.96 4.07 3.62 4.65 4.83 5.50 7.17 -32.75%
DY 2.69 2.88 2.61 2.86 2.55 2.33 2.55 3.63%
P/NAPS 0.00 0.00 6.87 5.63 0.00 0.00 3.75 -

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