[JCBNEXT] YoY Annual (Unaudited) Result on 31-Dec-2012 [#4]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
19-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
YoY- 34.58%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 6,619 21,600 177,656 160,789 139,857 117,148 92,341 -35.53%
PBT 26,775 20,896 84,858 77,027 59,804 55,208 36,625 -5.08%
Tax -1,558 -2,452 -18,843 -15,601 -14,352 -12,021 -7,379 -22.82%
NP 25,217 18,444 66,015 61,426 45,452 43,187 29,246 -2.43%
-
NP to SH 25,410 1,950,534 61,428 58,332 43,344 40,961 27,687 -1.41%
-
Tax Rate 5.82% 11.73% 22.21% 20.25% 24.00% 21.77% 20.15% -
Total Cost -18,598 3,156 111,641 99,363 94,405 73,961 63,095 -
-
Net Worth 303,494 262,726 246,470 217,745 188,064 163,843 124,562 15.99%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 3,496 1,832,349 44,238 20,813 22,312 20,480 9,342 -15.10%
Div Payout % 13.76% 93.94% 72.02% 35.68% 51.48% 50.00% 33.74% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 303,494 262,726 246,470 217,745 188,064 163,843 124,562 15.99%
NOSH 140,000 673,657 631,975 320,213 318,752 315,084 311,406 -12.46%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 380.98% 85.39% 37.16% 38.20% 32.50% 36.87% 31.67% -
ROE 8.37% 742.42% 24.92% 26.79% 23.05% 25.00% 22.23% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 4.73 3.21 28.11 50.21 43.88 37.18 29.65 -26.34%
EPS 18.16 1,447.74 9.72 9.11 13.60 13.00 8.90 12.61%
DPS 2.50 272.00 7.00 6.50 7.00 6.50 3.00 -2.99%
NAPS 2.17 0.39 0.39 0.68 0.59 0.52 0.40 32.53%
Adjusted Per Share Value based on latest NOSH - 319,166
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 4.73 15.43 126.90 114.85 99.90 83.68 65.96 -35.53%
EPS 18.15 1,393.24 43.88 41.67 30.96 29.26 19.78 -1.42%
DPS 2.50 1,308.82 31.60 14.87 15.94 14.63 6.67 -15.08%
NAPS 2.1678 1.8766 1.7605 1.5553 1.3433 1.1703 0.8897 15.99%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.98 0.47 2.48 2.20 2.23 2.98 1.41 -
P/RPS 41.84 14.66 8.82 4.38 5.08 8.02 4.76 43.63%
P/EPS 10.90 0.16 25.51 12.08 16.40 22.92 15.86 -6.05%
EY 9.18 616.05 3.92 8.28 6.10 4.36 6.31 6.44%
DY 1.26 578.72 2.82 2.95 3.14 2.18 2.13 -8.37%
P/NAPS 0.91 1.21 6.36 3.24 3.78 5.73 3.52 -20.17%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 22/02/16 24/02/15 19/02/14 19/02/13 21/02/12 24/02/11 22/02/10 -
Price 1.95 0.45 2.68 2.55 2.20 2.85 1.52 -
P/RPS 41.20 14.03 9.53 5.08 5.01 7.67 5.13 41.49%
P/EPS 10.73 0.16 27.57 14.00 16.18 21.92 17.10 -7.46%
EY 9.32 643.43 3.63 7.14 6.18 4.56 5.85 8.06%
DY 1.28 604.44 2.61 2.55 3.18 2.28 1.97 -6.93%
P/NAPS 0.90 1.15 6.87 3.75 3.73 5.48 3.80 -21.33%

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