[JCBNEXT] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 59.52%
YoY- 40.33%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 105,882 87,793 69,183 80,096 59,930 49,875 40,657 17.28%
PBT 49,679 43,259 26,013 36,322 26,056 16,929 13,242 24.64%
Tax -11,369 -12,005 -4,529 -3,503 -2,764 -1,918 -1,305 43.42%
NP 38,310 31,254 21,484 32,819 23,292 15,011 11,937 21.44%
-
NP to SH 36,196 29,453 20,510 31,121 22,177 14,154 11,937 20.29%
-
Tax Rate 22.88% 27.75% 17.41% 9.64% 10.61% 11.33% 9.86% -
Total Cost 67,572 56,539 47,699 47,277 36,638 34,864 28,720 15.31%
-
Net Worth 184,529 151,041 124,491 111,256 0 54,594 34,163 32.44%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 15,112 12,586 4,668 6,180 - 5,560 3,014 30.81%
Div Payout % 41.75% 42.74% 22.76% 19.86% - 39.29% 25.25% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 184,529 151,041 124,491 111,256 0 54,594 34,163 32.44%
NOSH 318,154 314,668 311,229 309,046 203,645 202,199 200,959 7.95%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 36.18% 35.60% 31.05% 40.97% 38.87% 30.10% 29.36% -
ROE 19.62% 19.50% 16.48% 27.97% 0.00% 25.93% 34.94% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 33.28 27.90 22.23 25.92 29.43 24.67 20.23 8.64%
EPS 11.38 9.36 6.59 10.07 7.26 7.00 5.94 11.43%
DPS 4.75 4.00 1.50 2.00 0.00 2.75 1.50 21.17%
NAPS 0.58 0.48 0.40 0.36 0.00 0.27 0.17 22.68%
Adjusted Per Share Value based on latest NOSH - 310,508
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 80.45 66.70 52.56 60.86 45.53 37.89 30.89 17.28%
EPS 27.50 22.38 15.58 23.65 16.85 10.75 9.07 20.29%
DPS 11.48 9.56 3.55 4.70 0.00 4.22 2.29 30.80%
NAPS 1.402 1.1476 0.9459 0.8453 0.00 0.4148 0.2596 32.43%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 2.38 2.36 1.30 1.69 1.39 1.31 0.83 -
P/RPS 7.15 8.46 5.85 6.52 4.72 5.31 4.10 9.70%
P/EPS 20.92 25.21 19.73 16.78 12.76 18.71 13.97 6.95%
EY 4.78 3.97 5.07 5.96 7.83 5.34 7.16 -6.50%
DY 2.00 1.69 1.15 1.18 0.00 2.10 1.81 1.67%
P/NAPS 4.10 4.92 3.25 4.69 0.00 4.85 4.88 -2.85%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 15/11/11 16/11/10 17/11/09 21/11/08 23/11/07 16/11/06 22/11/05 -
Price 2.50 2.90 1.40 1.34 1.47 1.20 0.91 -
P/RPS 7.51 10.39 6.30 5.17 5.00 4.86 4.50 8.90%
P/EPS 21.97 30.98 21.24 13.31 13.50 17.14 15.32 6.18%
EY 4.55 3.23 4.71 7.51 7.41 5.83 6.53 -5.84%
DY 1.90 1.38 1.07 1.49 0.00 2.29 1.65 2.37%
P/NAPS 4.31 6.04 3.50 3.72 0.00 4.44 5.35 -3.53%

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