[JCBNEXT] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
15-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 46.91%
YoY- 22.89%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 6,150 136,197 124,356 105,882 87,793 69,183 80,096 -34.79%
PBT 5,039 67,849 59,201 49,679 43,259 26,013 36,322 -28.03%
Tax 51,546 -15,171 -13,143 -11,369 -12,005 -4,529 -3,503 -
NP 56,585 52,678 46,058 38,310 31,254 21,484 32,819 9.49%
-
NP to SH 53,319 48,268 43,502 36,196 29,453 20,510 31,121 9.38%
-
Tax Rate -1,022.94% 22.36% 22.20% 22.88% 27.75% 17.41% 9.64% -
Total Cost -50,435 83,519 78,298 67,572 56,539 47,699 47,277 -
-
Net Worth 0 240,076 227,608 184,529 151,041 124,491 111,256 -
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 1,635,579 33,168 15,227 15,112 12,586 4,668 6,180 153.27%
Div Payout % 3,067.54% 68.72% 35.00% 41.75% 42.74% 22.76% 19.86% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 0 240,076 227,608 184,529 151,041 124,491 111,256 -
NOSH 605,209 631,780 320,574 318,154 314,668 311,229 309,046 11.84%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 920.08% 38.68% 37.04% 36.18% 35.60% 31.05% 40.97% -
ROE 0.00% 20.11% 19.11% 19.62% 19.50% 16.48% 27.97% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 1.02 21.56 38.79 33.28 27.90 22.23 25.92 -41.66%
EPS 44.03 7.64 13.57 11.38 9.36 6.59 10.07 27.86%
DPS 270.25 5.25 4.75 4.75 4.00 1.50 2.00 126.44%
NAPS 0.00 0.38 0.71 0.58 0.48 0.40 0.36 -
Adjusted Per Share Value based on latest NOSH - 320,221
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 4.67 103.48 94.48 80.45 66.70 52.56 60.86 -34.79%
EPS 40.51 36.67 33.05 27.50 22.38 15.58 23.65 9.37%
DPS 1,242.70 25.20 11.57 11.48 9.56 3.55 4.70 153.23%
NAPS 0.00 1.8241 1.7294 1.402 1.1476 0.9459 0.8453 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 2.69 2.29 2.36 2.38 2.36 1.30 1.69 -
P/RPS 264.72 10.62 6.08 7.15 8.46 5.85 6.52 85.33%
P/EPS 30.53 29.97 17.39 20.92 25.21 19.73 16.78 10.48%
EY 3.28 3.34 5.75 4.78 3.97 5.07 5.96 -9.47%
DY 100.46 2.29 2.01 2.00 1.69 1.15 1.18 109.67%
P/NAPS 0.00 6.03 3.32 4.10 4.92 3.25 4.69 -
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 22/11/13 19/11/12 15/11/11 16/11/10 17/11/09 21/11/08 -
Price 2.89 2.14 2.29 2.50 2.90 1.40 1.34 -
P/RPS 284.40 9.93 5.90 7.51 10.39 6.30 5.17 94.95%
P/EPS 32.80 28.01 16.88 21.97 30.98 21.24 13.31 16.21%
EY 3.05 3.57 5.93 4.55 3.23 4.71 7.51 -13.93%
DY 93.51 2.45 2.07 1.90 1.38 1.07 1.49 99.28%
P/NAPS 0.00 5.63 3.23 4.31 6.04 3.50 3.72 -

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