[JCBNEXT] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
16-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -0.87%
YoY- 43.6%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 181,596 165,808 141,176 117,057 92,244 106,794 79,906 14.64%
PBT 90,465 78,934 66,238 57,678 34,684 48,429 34,741 17.27%
Tax -20,228 -17,524 -15,158 -16,006 -6,038 -4,670 -3,685 32.78%
NP 70,237 61,410 51,080 41,672 28,645 43,758 31,056 14.55%
-
NP to SH 64,357 58,002 48,261 39,270 27,346 41,494 29,569 13.82%
-
Tax Rate 22.36% 22.20% 22.88% 27.75% 17.41% 9.64% 10.61% -
Total Cost 111,358 104,397 90,096 75,385 63,598 63,036 48,850 14.70%
-
Net Worth 240,076 227,608 184,529 151,041 124,491 111,256 0 -
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 44,224 20,303 20,149 16,782 6,224 8,241 - -
Div Payout % 68.72% 35.00% 41.75% 42.74% 22.76% 19.86% - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 240,076 227,608 184,529 151,041 124,491 111,256 0 -
NOSH 631,780 320,574 318,154 314,668 311,229 309,046 203,645 20.74%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 38.68% 37.04% 36.18% 35.60% 31.05% 40.97% 38.87% -
ROE 26.81% 25.48% 26.15% 26.00% 21.97% 37.30% 0.00% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 28.74 51.72 44.37 37.20 29.64 34.56 39.24 -5.05%
EPS 10.19 18.09 15.17 12.48 8.79 13.43 9.68 0.85%
DPS 7.00 6.33 6.33 5.33 2.00 2.67 0.00 -
NAPS 0.38 0.71 0.58 0.48 0.40 0.36 0.00 -
Adjusted Per Share Value based on latest NOSH - 315,228
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 137.98 125.98 107.26 88.94 70.09 81.14 60.71 14.64%
EPS 48.90 44.07 36.67 29.84 20.78 31.53 22.47 13.82%
DPS 33.60 15.43 15.31 12.75 4.73 6.26 0.00 -
NAPS 1.8241 1.7294 1.402 1.1476 0.9459 0.8453 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.29 2.36 2.38 2.36 1.30 1.69 1.39 -
P/RPS 7.97 4.56 5.36 6.34 4.39 4.89 3.54 14.46%
P/EPS 22.48 13.04 15.69 18.91 14.80 12.59 9.57 15.28%
EY 4.45 7.67 6.37 5.29 6.76 7.94 10.45 -13.25%
DY 3.06 2.68 2.66 2.26 1.54 1.58 0.00 -
P/NAPS 6.03 3.32 4.10 4.92 3.25 4.69 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 22/11/13 19/11/12 15/11/11 16/11/10 17/11/09 21/11/08 23/11/07 -
Price 2.14 2.29 2.50 2.90 1.40 1.34 1.47 -
P/RPS 7.45 4.43 5.63 7.80 4.72 3.88 3.75 12.10%
P/EPS 21.01 12.66 16.48 23.24 15.93 9.98 10.12 12.93%
EY 4.76 7.90 6.07 4.30 6.28 10.02 9.88 -11.44%
DY 3.27 2.77 2.53 1.84 1.43 1.99 0.00 -
P/NAPS 5.63 3.23 4.31 6.04 3.50 3.72 0.00 -

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