[JCBNEXT] YoY Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
18-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -68.61%
YoY- 55.35%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 43,176 37,864 33,626 27,627 21,752 25,259 17,908 15.78%
PBT 21,664 15,151 16,133 12,656 6,745 12,305 7,145 20.28%
Tax -4,905 -3,835 -3,980 -3,335 -727 -1,125 -783 35.73%
NP 16,759 11,316 12,153 9,321 6,018 11,180 6,362 17.50%
-
NP to SH 15,351 10,364 11,289 8,692 5,595 10,454 5,960 17.06%
-
Tax Rate 22.64% 25.31% 24.67% 26.35% 10.78% 9.14% 10.96% -
Total Cost 26,417 26,548 21,473 18,306 15,734 14,079 11,546 14.77%
-
Net Worth 226,955 211,118 177,129 175,722 115,008 95,315 66,897 22.55%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 11,032 4,798 4,744 3,922 - - - -
Div Payout % 71.87% 46.30% 42.03% 45.13% - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 226,955 211,118 177,129 175,722 115,008 95,315 66,897 22.55%
NOSH 315,215 319,876 316,302 313,790 310,833 307,470 202,721 7.62%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 38.82% 29.89% 36.14% 33.74% 27.67% 44.26% 35.53% -
ROE 6.76% 4.91% 6.37% 4.95% 4.86% 10.97% 8.91% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 13.70 11.84 10.63 8.80 7.00 8.22 8.83 7.58%
EPS 4.87 3.24 3.57 2.77 1.80 3.40 2.94 8.76%
DPS 3.50 1.50 1.50 1.25 0.00 0.00 0.00 -
NAPS 0.72 0.66 0.56 0.56 0.37 0.31 0.33 13.87%
Adjusted Per Share Value based on latest NOSH - 313,790
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 30.84 27.05 24.02 19.73 15.54 18.04 12.79 15.78%
EPS 10.97 7.40 8.06 6.21 4.00 7.47 4.26 17.05%
DPS 7.88 3.43 3.39 2.80 0.00 0.00 0.00 -
NAPS 1.6211 1.508 1.2652 1.2552 0.8215 0.6808 0.4778 22.55%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.81 2.18 2.68 2.00 0.98 1.58 1.22 -
P/RPS 20.52 18.42 25.21 22.72 14.00 19.23 13.81 6.81%
P/EPS 57.70 67.28 75.09 72.20 54.44 46.47 41.50 5.64%
EY 1.73 1.49 1.33 1.39 1.84 2.15 2.41 -5.37%
DY 1.25 0.69 0.56 0.63 0.00 0.00 0.00 -
P/NAPS 3.90 3.30 4.79 3.57 2.65 5.10 3.70 0.88%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 23/05/13 17/05/12 18/05/11 18/05/10 14/05/09 20/05/08 15/05/07 -
Price 3.65 2.40 2.80 2.03 1.13 1.72 1.21 -
P/RPS 26.65 20.28 26.34 23.06 16.15 20.94 13.70 11.71%
P/EPS 74.95 74.07 78.45 73.29 62.78 50.59 41.16 10.49%
EY 1.33 1.35 1.27 1.36 1.59 1.98 2.43 -9.54%
DY 0.96 0.62 0.54 0.62 0.00 0.00 0.00 -
P/NAPS 5.07 3.64 5.00 3.63 3.05 5.55 3.67 5.52%

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