[JCBNEXT] YoY Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 4.3%
YoY- 47.94%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 177,656 160,789 139,857 117,148 92,341 102,331 82,404 13.64%
PBT 84,858 77,027 59,804 55,208 36,625 39,918 33,658 16.64%
Tax -18,843 -15,601 -14,352 -12,021 -7,379 -4,943 -3,405 32.96%
NP 66,015 61,426 45,452 43,187 29,246 34,975 30,253 13.87%
-
NP to SH 61,428 58,332 43,344 40,961 27,687 32,809 28,870 13.39%
-
Tax Rate 22.21% 20.25% 24.00% 21.77% 20.15% 12.38% 10.12% -
Total Cost 111,641 99,363 94,405 73,961 63,095 67,356 52,151 13.51%
-
Net Worth 246,470 217,745 188,064 163,843 124,562 108,381 85,631 19.24%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 44,238 20,813 22,312 20,480 9,342 10,838 10,703 26.65%
Div Payout % 72.02% 35.68% 51.48% 50.00% 33.74% 33.03% 37.08% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 246,470 217,745 188,064 163,843 124,562 108,381 85,631 19.24%
NOSH 631,975 320,213 318,752 315,084 311,406 309,660 305,826 12.84%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 37.16% 38.20% 32.50% 36.87% 31.67% 34.18% 36.71% -
ROE 24.92% 26.79% 23.05% 25.00% 22.23% 30.27% 33.71% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 28.11 50.21 43.88 37.18 29.65 33.05 26.94 0.71%
EPS 9.72 9.11 13.60 13.00 8.90 10.60 9.44 0.48%
DPS 7.00 6.50 7.00 6.50 3.00 3.50 3.50 12.23%
NAPS 0.39 0.68 0.59 0.52 0.40 0.35 0.28 5.67%
Adjusted Per Share Value based on latest NOSH - 316,153
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 126.90 114.85 99.90 83.68 65.96 73.09 58.86 13.64%
EPS 43.88 41.67 30.96 29.26 19.78 23.44 20.62 13.40%
DPS 31.60 14.87 15.94 14.63 6.67 7.74 7.65 26.64%
NAPS 1.7605 1.5553 1.3433 1.1703 0.8897 0.7742 0.6117 19.24%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.48 2.20 2.23 2.98 1.41 1.28 1.73 -
P/RPS 8.82 4.38 5.08 8.02 4.76 3.87 6.42 5.43%
P/EPS 25.51 12.08 16.40 22.92 15.86 12.08 18.33 5.65%
EY 3.92 8.28 6.10 4.36 6.31 8.28 5.46 -5.36%
DY 2.82 2.95 3.14 2.18 2.13 2.73 2.02 5.71%
P/NAPS 6.36 3.24 3.78 5.73 3.52 3.66 6.18 0.47%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 19/02/14 19/02/13 21/02/12 24/02/11 22/02/10 20/02/09 25/02/08 -
Price 2.68 2.55 2.20 2.85 1.52 1.27 1.75 -
P/RPS 9.53 5.08 5.01 7.67 5.13 3.84 6.49 6.60%
P/EPS 27.57 14.00 16.18 21.92 17.10 11.99 18.54 6.83%
EY 3.63 7.14 6.18 4.56 5.85 8.34 5.39 -6.37%
DY 2.61 2.55 3.18 2.28 1.97 2.76 2.00 4.53%
P/NAPS 6.87 3.75 3.73 5.48 3.80 3.63 6.25 1.58%

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