[JCBNEXT] YoY 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- 28.25%
YoY- 29.71%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 36,030 30,425 24,539 27,590 21,766 16,819 15,105 15.58%
PBT 15,845 14,867 10,451 13,212 10,555 5,743 4,833 21.87%
Tax -3,616 -4,584 -2,524 -1,149 -1,119 -789 -511 38.53%
NP 12,229 10,283 7,927 12,063 9,436 4,954 4,322 18.91%
-
NP to SH 11,557 9,646 7,621 11,613 8,953 4,805 4,322 17.80%
-
Tax Rate 22.82% 30.83% 24.15% 8.70% 10.60% 13.74% 10.57% -
Total Cost 23,801 20,142 16,612 15,527 12,330 11,865 10,783 14.09%
-
Net Worth 185,728 151,309 124,424 111,782 0 54,740 34,173 32.57%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 5,603 4,728 4,665 6,210 - 3,041 - -
Div Payout % 48.49% 49.02% 61.22% 53.48% - 63.29% - -
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 185,728 151,309 124,424 111,782 0 54,740 34,173 32.57%
NOSH 320,221 315,228 311,061 310,508 204,406 202,742 201,023 8.06%
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 33.94% 33.80% 32.30% 43.72% 43.35% 29.45% 28.61% -
ROE 6.22% 6.38% 6.13% 10.39% 0.00% 8.78% 12.65% -
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 11.25 9.65 7.89 8.89 10.65 8.30 7.51 6.96%
EPS 3.61 3.06 2.45 3.74 2.92 2.37 2.15 9.01%
DPS 1.75 1.50 1.50 2.00 0.00 1.50 0.00 -
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 27.38 23.12 18.64 20.96 16.54 12.78 11.48 15.58%
EPS 8.78 7.33 5.79 8.82 6.80 3.65 3.28 17.82%
DPS 4.26 3.59 3.55 4.72 0.00 2.31 0.00 -
NAPS 1.4112 1.1496 0.9454 0.8493 0.00 0.4159 0.2597 32.57%
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 21.15 24.45 16.48 19.02 13.05 15.79 11.05 11.42%
P/EPS 65.95 77.12 53.06 45.19 31.74 55.27 38.60 9.33%
EY 1.52 1.30 1.88 2.21 3.15 1.81 2.59 -8.49%
DY 0.74 0.64 1.15 1.18 0.00 1.15 0.00 -
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 22.22 30.05 17.75 15.08 13.80 14.47 12.11 10.64%
P/EPS 69.27 94.77 57.14 35.83 33.56 50.63 42.33 8.55%
EY 1.44 1.06 1.75 2.79 2.98 1.97 2.36 -7.90%
DY 0.70 0.52 1.07 1.49 0.00 1.25 0.00 -
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