[JCBNEXT] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 59.13%
YoY- -34.1%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 124,356 105,882 87,793 69,183 80,096 59,930 49,875 16.43%
PBT 59,201 49,679 43,259 26,013 36,322 26,056 16,929 23.17%
Tax -13,143 -11,369 -12,005 -4,529 -3,503 -2,764 -1,918 37.77%
NP 46,058 38,310 31,254 21,484 32,819 23,292 15,011 20.52%
-
NP to SH 43,502 36,196 29,453 20,510 31,121 22,177 14,154 20.55%
-
Tax Rate 22.20% 22.88% 27.75% 17.41% 9.64% 10.61% 11.33% -
Total Cost 78,298 67,572 56,539 47,699 47,277 36,638 34,864 14.42%
-
Net Worth 227,608 184,529 151,041 124,491 111,256 0 54,594 26.83%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 15,227 15,112 12,586 4,668 6,180 - 5,560 18.26%
Div Payout % 35.00% 41.75% 42.74% 22.76% 19.86% - 39.29% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 227,608 184,529 151,041 124,491 111,256 0 54,594 26.83%
NOSH 320,574 318,154 314,668 311,229 309,046 203,645 202,199 7.97%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 37.04% 36.18% 35.60% 31.05% 40.97% 38.87% 30.10% -
ROE 19.11% 19.62% 19.50% 16.48% 27.97% 0.00% 25.93% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 38.79 33.28 27.90 22.23 25.92 29.43 24.67 7.82%
EPS 13.57 11.38 9.36 6.59 10.07 7.26 7.00 11.65%
DPS 4.75 4.75 4.00 1.50 2.00 0.00 2.75 9.52%
NAPS 0.71 0.58 0.48 0.40 0.36 0.00 0.27 17.46%
Adjusted Per Share Value based on latest NOSH - 311,061
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 88.83 75.63 62.71 49.42 57.21 42.81 35.63 16.42%
EPS 31.07 25.85 21.04 14.65 22.23 15.84 10.11 20.55%
DPS 10.88 10.79 8.99 3.33 4.41 0.00 3.97 18.27%
NAPS 1.6258 1.3181 1.0789 0.8892 0.7947 0.00 0.39 26.83%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.36 2.38 2.36 1.30 1.69 1.39 1.31 -
P/RPS 6.08 7.15 8.46 5.85 6.52 4.72 5.31 2.28%
P/EPS 17.39 20.92 25.21 19.73 16.78 12.76 18.71 -1.21%
EY 5.75 4.78 3.97 5.07 5.96 7.83 5.34 1.23%
DY 2.01 2.00 1.69 1.15 1.18 0.00 2.10 -0.72%
P/NAPS 3.32 4.10 4.92 3.25 4.69 0.00 4.85 -6.11%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 19/11/12 15/11/11 16/11/10 17/11/09 21/11/08 23/11/07 16/11/06 -
Price 2.29 2.50 2.90 1.40 1.34 1.47 1.20 -
P/RPS 5.90 7.51 10.39 6.30 5.17 5.00 4.86 3.28%
P/EPS 16.88 21.97 30.98 21.24 13.31 13.50 17.14 -0.25%
EY 5.93 4.55 3.23 4.71 7.51 7.41 5.83 0.28%
DY 2.07 1.90 1.38 1.07 1.49 0.00 2.29 -1.66%
P/NAPS 3.23 4.31 6.04 3.50 3.72 0.00 4.44 -5.16%

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