[JCBNEXT] YoY Annual (Unaudited) Result on 31-Dec-2009 [#4]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
YoY- -15.61%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 160,789 139,857 117,148 92,341 102,331 82,404 65,744 16.05%
PBT 77,027 59,804 55,208 36,625 39,918 33,658 24,896 20.69%
Tax -15,601 -14,352 -12,021 -7,379 -4,943 -3,405 -2,268 37.86%
NP 61,426 45,452 43,187 29,246 34,975 30,253 22,628 18.09%
-
NP to SH 58,332 43,344 40,961 27,687 32,809 28,870 21,709 17.89%
-
Tax Rate 20.25% 24.00% 21.77% 20.15% 12.38% 10.12% 9.11% -
Total Cost 99,363 94,405 73,961 63,095 67,356 52,151 43,116 14.91%
-
Net Worth 217,745 188,064 163,843 124,562 108,381 85,631 60,726 23.69%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 20,813 22,312 20,480 9,342 10,838 10,703 5,566 24.55%
Div Payout % 35.68% 51.48% 50.00% 33.74% 33.03% 37.08% 25.64% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 217,745 188,064 163,843 124,562 108,381 85,631 60,726 23.69%
NOSH 320,213 318,752 315,084 311,406 309,660 305,826 202,420 7.93%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 38.20% 32.50% 36.87% 31.67% 34.18% 36.71% 34.42% -
ROE 26.79% 23.05% 25.00% 22.23% 30.27% 33.71% 35.75% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 50.21 43.88 37.18 29.65 33.05 26.94 32.48 7.52%
EPS 9.11 13.60 13.00 8.90 10.60 9.44 7.15 4.11%
DPS 6.50 7.00 6.50 3.00 3.50 3.50 2.75 15.40%
NAPS 0.68 0.59 0.52 0.40 0.35 0.28 0.30 14.59%
Adjusted Per Share Value based on latest NOSH - 310,445
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 122.17 106.26 89.01 70.16 77.75 62.61 49.95 16.05%
EPS 44.32 32.93 31.12 21.04 24.93 21.94 16.49 17.89%
DPS 15.81 16.95 15.56 7.10 8.23 8.13 4.23 24.55%
NAPS 1.6544 1.4289 1.2449 0.9464 0.8235 0.6506 0.4614 23.69%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.20 2.23 2.98 1.41 1.28 1.73 1.18 -
P/RPS 4.38 5.08 8.02 4.76 3.87 6.42 3.63 3.17%
P/EPS 12.08 16.40 22.92 15.86 12.08 18.33 11.00 1.57%
EY 8.28 6.10 4.36 6.31 8.28 5.46 9.09 -1.54%
DY 2.95 3.14 2.18 2.13 2.73 2.02 2.33 4.00%
P/NAPS 3.24 3.78 5.73 3.52 3.66 6.18 3.93 -3.16%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 19/02/13 21/02/12 24/02/11 22/02/10 20/02/09 25/02/08 27/02/07 -
Price 2.55 2.20 2.85 1.52 1.27 1.75 1.27 -
P/RPS 5.08 5.01 7.67 5.13 3.84 6.49 3.91 4.45%
P/EPS 14.00 16.18 21.92 17.10 11.99 18.54 11.84 2.82%
EY 7.14 6.18 4.56 5.85 8.34 5.39 8.44 -2.74%
DY 2.55 3.18 2.28 1.97 2.76 2.00 2.17 2.72%
P/NAPS 3.75 3.73 5.48 3.80 3.63 6.25 4.23 -1.98%

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