[JCBNEXT] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
09-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 166.39%
YoY- 12.05%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 3,917 4,366 89,713 82,960 69,852 57,368 44,644 -33.32%
PBT 9,851 6,983 44,261 37,698 33,834 28,392 15,562 -7.33%
Tax -2,180 32,764 -9,586 -8,300 -7,753 -7,421 -2,005 1.40%
NP 7,671 39,747 34,675 29,398 26,081 20,971 13,557 -9.05%
-
NP to SH 7,780 36,447 31,985 27,609 24,639 19,807 12,889 -8.06%
-
Tax Rate 22.13% -469.20% 21.66% 22.02% 22.91% 26.14% 12.88% -
Total Cost -3,754 -35,381 55,038 53,562 43,771 36,397 31,087 -
-
Net Worth 298,200 0 220,803 217,797 187,144 144,622 118,304 16.65%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 1,750 22,537 22,080 9,608 9,515 7,859 - -
Div Payout % 22.49% 61.84% 69.03% 34.80% 38.62% 39.68% - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 298,200 0 220,803 217,797 187,144 144,622 118,304 16.65%
NOSH 140,000 643,939 315,433 320,290 317,194 314,396 311,328 -12.46%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 195.84% 910.38% 38.65% 35.44% 37.34% 36.56% 30.37% -
ROE 2.61% 0.00% 14.49% 12.68% 13.17% 13.70% 10.89% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 2.80 0.68 28.44 25.90 22.02 18.25 14.34 -23.82%
EPS 5.56 28.31 10.14 8.62 7.77 6.30 4.14 5.03%
DPS 1.25 3.50 7.00 3.00 3.00 2.50 0.00 -
NAPS 2.13 0.00 0.70 0.68 0.59 0.46 0.38 33.26%
Adjusted Per Share Value based on latest NOSH - 320,539
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 2.98 3.32 68.16 63.03 53.07 43.59 33.92 -33.31%
EPS 5.91 27.69 24.30 20.98 18.72 15.05 9.79 -8.06%
DPS 1.33 17.12 16.78 7.30 7.23 5.97 0.00 -
NAPS 2.2657 0.00 1.6777 1.6548 1.4219 1.0988 0.8989 16.64%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.96 2.39 3.90 2.20 2.93 2.07 1.14 -
P/RPS 70.05 352.50 13.71 8.49 13.30 11.34 7.95 43.69%
P/EPS 35.27 42.23 38.46 25.52 37.72 32.86 27.54 4.20%
EY 2.84 2.37 2.60 3.92 2.65 3.04 3.63 -4.00%
DY 0.64 1.46 1.79 1.36 1.02 1.21 0.00 -
P/NAPS 0.92 0.00 5.57 3.24 4.97 4.50 3.00 -17.87%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 17/08/15 20/08/14 21/08/13 09/08/12 23/08/11 17/08/10 18/08/09 -
Price 1.49 2.55 4.11 2.10 2.87 2.07 1.25 -
P/RPS 53.26 376.10 14.45 8.11 13.03 11.34 8.72 35.18%
P/EPS 26.81 45.05 40.53 24.36 36.95 32.86 30.19 -1.95%
EY 3.73 2.22 2.47 4.10 2.71 3.04 3.31 2.01%
DY 0.84 1.37 1.70 1.43 1.05 1.21 0.00 -
P/NAPS 0.70 0.00 5.87 3.09 4.86 4.50 3.29 -22.72%

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