[JCBNEXT] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
17-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -4.36%
YoY- -8.19%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 2,360 2,260 172,704 151,456 134,504 110,508 87,008 -45.17%
PBT 11,296 5,132 86,656 60,604 64,532 50,624 26,980 -13.50%
Tax -1,860 69,168 -19,620 -15,340 -15,920 -13,340 -2,908 -7.17%
NP 9,436 74,300 67,036 45,264 48,612 37,284 24,072 -14.44%
-
NP to SH 9,584 66,468 61,404 41,456 45,156 34,768 22,380 -13.17%
-
Tax Rate 16.47% -1,347.78% 22.64% 25.31% 24.67% 26.35% 10.78% -
Total Cost -7,076 -72,040 105,668 106,192 85,892 73,224 62,936 -
-
Net Worth 272,999 0 226,955 211,118 177,129 175,722 115,008 15.48%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 17,639 44,566 44,130 19,192 18,978 15,689 - -
Div Payout % 184.06% 67.05% 71.87% 46.30% 42.03% 45.13% - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 272,999 0 226,955 211,118 177,129 175,722 115,008 15.48%
NOSH 700,000 636,666 315,215 319,876 316,302 313,790 310,833 14.48%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 399.83% 3,287.61% 38.82% 29.89% 36.14% 33.74% 27.67% -
ROE 3.51% 0.00% 27.06% 19.64% 25.49% 19.79% 19.46% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 0.34 0.35 54.79 47.35 42.52 35.22 27.99 -52.03%
EPS 1.36 0.80 19.48 12.96 14.28 11.08 7.20 -24.24%
DPS 2.52 7.00 14.00 6.00 6.00 5.00 0.00 -
NAPS 0.39 0.00 0.72 0.66 0.56 0.56 0.37 0.88%
Adjusted Per Share Value based on latest NOSH - 319,876
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 1.79 1.72 131.22 115.08 102.20 83.96 66.11 -45.18%
EPS 7.28 50.50 46.65 31.50 34.31 26.42 17.00 -13.17%
DPS 13.40 33.86 33.53 14.58 14.42 11.92 0.00 -
NAPS 2.0742 0.00 1.7244 1.6041 1.3458 1.3351 0.8738 15.49%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.44 2.44 2.81 2.18 2.68 2.00 0.98 -
P/RPS 130.51 687.37 5.13 4.60 6.30 5.68 3.50 82.72%
P/EPS 32.14 23.37 14.43 16.82 18.77 18.05 13.61 15.39%
EY 3.11 4.28 6.93 5.94 5.33 5.54 7.35 -13.34%
DY 5.73 2.87 4.98 2.75 2.24 2.50 0.00 -
P/NAPS 1.13 0.00 3.90 3.30 4.79 3.57 2.65 -13.23%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 19/05/15 30/05/14 23/05/13 17/05/12 18/05/11 18/05/10 14/05/09 -
Price 2.19 2.42 3.65 2.40 2.80 2.03 1.13 -
P/RPS 649.58 681.74 6.66 5.07 6.58 5.76 4.04 133.09%
P/EPS 159.95 23.18 18.74 18.52 19.61 18.32 15.69 47.22%
EY 0.63 4.31 5.34 5.40 5.10 5.46 6.37 -31.98%
DY 1.15 2.89 3.84 2.50 2.14 2.46 0.00 -
P/NAPS 5.62 0.00 5.07 3.64 5.00 3.63 3.05 10.71%

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