[JCBNEXT] YoY 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- 4.48%
YoY- -34.38%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 41,396 36,030 30,425 24,539 27,590 21,766 16,819 16.18%
PBT 21,503 15,845 14,867 10,451 13,212 10,555 5,743 24.58%
Tax -4,843 -3,616 -4,584 -2,524 -1,149 -1,119 -789 35.27%
NP 16,660 12,229 10,283 7,927 12,063 9,436 4,954 22.37%
-
NP to SH 15,893 11,557 9,646 7,621 11,613 8,953 4,805 22.04%
-
Tax Rate 22.52% 22.82% 30.83% 24.15% 8.70% 10.60% 13.74% -
Total Cost 24,736 23,801 20,142 16,612 15,527 12,330 11,865 13.01%
-
Net Worth 227,960 185,728 151,309 124,424 111,782 0 54,740 26.81%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 5,618 5,603 4,728 4,665 6,210 - 3,041 10.76%
Div Payout % 35.35% 48.49% 49.02% 61.22% 53.48% - 63.29% -
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 227,960 185,728 151,309 124,424 111,782 0 54,740 26.81%
NOSH 321,070 320,221 315,228 311,061 310,508 204,406 202,742 7.95%
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 40.25% 33.94% 33.80% 32.30% 43.72% 43.35% 29.45% -
ROE 6.97% 6.22% 6.38% 6.13% 10.39% 0.00% 8.78% -
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 12.89 11.25 9.65 7.89 8.89 10.65 8.30 7.60%
EPS 4.95 3.61 3.06 2.45 3.74 2.92 2.37 13.04%
DPS 1.75 1.75 1.50 1.50 2.00 0.00 1.50 2.60%
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 31.45 27.38 23.12 18.64 20.96 16.54 12.78 16.17%
EPS 12.08 8.78 7.33 5.79 8.82 6.80 3.65 22.05%
DPS 4.27 4.26 3.59 3.55 4.72 0.00 2.31 10.77%
NAPS 1.732 1.4112 1.1496 0.9454 0.8493 0.00 0.4159 26.81%
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 18.30 21.15 24.45 16.48 19.02 13.05 15.79 2.48%
P/EPS 47.68 65.95 77.12 53.06 45.19 31.74 55.27 -2.42%
EY 2.10 1.52 1.30 1.88 2.21 3.15 1.81 2.50%
DY 0.74 0.74 0.64 1.15 1.18 0.00 1.15 -7.07%
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 17.76 22.22 30.05 17.75 15.08 13.80 14.47 3.47%
P/EPS 46.26 69.27 94.77 57.14 35.83 33.56 50.63 -1.49%
EY 2.16 1.44 1.06 1.75 2.79 2.98 1.97 1.54%
DY 0.76 0.70 0.52 1.07 1.49 0.00 1.25 -7.95%
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