[JCBNEXT] YoY Quarter Result on 30-Sep-2010 [#3]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
16-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -13.22%
YoY- 26.57%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 46,484 41,396 36,030 30,425 24,539 27,590 21,766 13.46%
PBT 23,588 21,503 15,845 14,867 10,451 13,212 10,555 14.32%
Tax -5,585 -4,843 -3,616 -4,584 -2,524 -1,149 -1,119 30.69%
NP 18,003 16,660 12,229 10,283 7,927 12,063 9,436 11.35%
-
NP to SH 16,283 15,893 11,557 9,646 7,621 11,613 8,953 10.47%
-
Tax Rate 23.68% 22.52% 22.82% 30.83% 24.15% 8.70% 10.60% -
Total Cost 28,481 24,736 23,801 20,142 16,612 15,527 12,330 14.95%
-
Net Worth 240,760 227,960 185,728 151,309 124,424 111,782 0 -
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 11,087 5,618 5,603 4,728 4,665 6,210 - -
Div Payout % 68.09% 35.35% 48.49% 49.02% 61.22% 53.48% - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 240,760 227,960 185,728 151,309 124,424 111,782 0 -
NOSH 633,579 321,070 320,221 315,228 311,061 310,508 204,406 20.72%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 38.73% 40.25% 33.94% 33.80% 32.30% 43.72% 43.35% -
ROE 6.76% 6.97% 6.22% 6.38% 6.13% 10.39% 0.00% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 7.34 12.89 11.25 9.65 7.89 8.89 10.65 -6.00%
EPS 2.57 4.95 3.61 3.06 2.45 3.74 2.92 -2.10%
DPS 1.75 1.75 1.75 1.50 1.50 2.00 0.00 -
NAPS 0.38 0.71 0.58 0.48 0.40 0.36 0.00 -
Adjusted Per Share Value based on latest NOSH - 315,228
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 33.20 29.57 25.74 21.73 17.53 19.71 15.55 13.46%
EPS 11.63 11.35 8.26 6.89 5.44 8.30 6.40 10.45%
DPS 7.92 4.01 4.00 3.38 3.33 4.44 0.00 -
NAPS 1.7197 1.6283 1.3266 1.0808 0.8887 0.7984 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.29 2.36 2.38 2.36 1.30 1.69 1.39 -
P/RPS 31.21 18.30 21.15 24.45 16.48 19.02 13.05 15.62%
P/EPS 89.11 47.68 65.95 77.12 53.06 45.19 31.74 18.75%
EY 1.12 2.10 1.52 1.30 1.88 2.21 3.15 -15.81%
DY 0.76 0.74 0.74 0.64 1.15 1.18 0.00 -
P/NAPS 6.03 3.32 4.10 4.92 3.25 4.69 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 22/11/13 19/11/12 15/11/11 16/11/10 17/11/09 21/11/08 23/11/07 -
Price 2.14 2.29 2.50 2.90 1.40 1.34 1.47 -
P/RPS 29.17 17.76 22.22 30.05 17.75 15.08 13.80 13.27%
P/EPS 83.27 46.26 69.27 94.77 57.14 35.83 33.56 16.33%
EY 1.20 2.16 1.44 1.06 1.75 2.79 2.98 -14.05%
DY 0.82 0.76 0.70 0.52 1.07 1.49 0.00 -
P/NAPS 5.63 3.23 4.31 6.04 3.50 3.72 0.00 -

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