[JCBNEXT] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
22-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 50.91%
YoY- 10.96%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 6,116 5,630 6,150 136,197 124,356 105,882 87,793 -35.82%
PBT 10,578 25,867 5,039 67,849 59,201 49,679 43,259 -20.90%
Tax -1,920 -1,579 51,546 -15,171 -13,143 -11,369 -12,005 -26.30%
NP 8,658 24,288 56,585 52,678 46,058 38,310 31,254 -19.24%
-
NP to SH 8,625 24,469 53,319 48,268 43,502 36,196 29,453 -18.49%
-
Tax Rate 18.15% 6.10% -1,022.94% 22.36% 22.20% 22.88% 27.75% -
Total Cost -2,542 -18,658 -50,435 83,519 78,298 67,572 56,539 -
-
Net Worth 318,876 302,266 0 240,076 227,608 184,529 151,041 13.25%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - 2,630 1,635,579 33,168 15,227 15,112 12,586 -
Div Payout % - 10.75% 3,067.54% 68.72% 35.00% 41.75% 42.74% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 318,876 302,266 0 240,076 227,608 184,529 151,041 13.25%
NOSH 140,000 140,000 605,209 631,780 320,574 318,154 314,668 -12.61%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 141.56% 431.40% 920.08% 38.68% 37.04% 36.18% 35.60% -
ROE 2.70% 8.10% 0.00% 20.11% 19.11% 19.62% 19.50% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 4.37 4.02 1.02 21.56 38.79 33.28 27.90 -26.55%
EPS 6.17 17.48 44.03 7.64 13.57 11.38 9.36 -6.70%
DPS 0.00 1.88 270.25 5.25 4.75 4.75 4.00 -
NAPS 2.28 2.16 0.00 0.38 0.71 0.58 0.48 29.62%
Adjusted Per Share Value based on latest NOSH - 633,579
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 4.65 4.28 4.67 103.48 94.48 80.45 66.70 -35.82%
EPS 6.55 18.59 40.51 36.67 33.05 27.50 22.38 -18.50%
DPS 0.00 2.00 1,242.70 25.20 11.57 11.48 9.56 -
NAPS 2.4228 2.2966 0.00 1.8241 1.7294 1.402 1.1476 13.25%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.39 1.72 2.69 2.29 2.36 2.38 2.36 -
P/RPS 31.79 42.75 264.72 10.62 6.08 7.15 8.46 24.66%
P/EPS 22.54 9.84 30.53 29.97 17.39 20.92 25.21 -1.84%
EY 4.44 10.17 3.28 3.34 5.75 4.78 3.97 1.88%
DY 0.00 1.09 100.46 2.29 2.01 2.00 1.69 -
P/NAPS 0.61 0.80 0.00 6.03 3.32 4.10 4.92 -29.36%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 24/11/15 27/11/14 22/11/13 19/11/12 15/11/11 16/11/10 -
Price 1.56 1.98 2.89 2.14 2.29 2.50 2.90 -
P/RPS 35.67 49.21 284.40 9.93 5.90 7.51 10.39 22.80%
P/EPS 25.30 11.32 32.80 28.01 16.88 21.97 30.98 -3.31%
EY 3.95 8.83 3.05 3.57 5.93 4.55 3.23 3.40%
DY 0.00 0.95 93.51 2.45 2.07 1.90 1.38 -
P/NAPS 0.68 0.92 0.00 5.63 3.23 4.31 6.04 -30.48%

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