[JCBNEXT] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -5.83%
YoY- 325.43%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 36,433 33,975 29,355 23,158 22,234 22,509 15,639 15.12%
PBT 17,826 10,125 11,949 10,612 3,595 7,602 7,967 14.35%
Tax -2,458 -2,983 -16 -2,850 -1,440 -641 -350 38.34%
NP 15,368 7,142 11,933 7,762 2,155 6,961 7,617 12.39%
-
NP to SH 14,830 7,148 11,508 7,177 1,687 6,693 7,555 11.88%
-
Tax Rate 13.79% 29.46% 0.13% 26.86% 40.06% 8.43% 4.39% -
Total Cost 21,065 26,833 17,422 15,396 20,079 15,548 8,022 17.43%
-
Net Worth 217,033 188,976 164,399 124,178 108,372 85,965 60,850 23.58%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 5,585 7,206 7,903 4,656 4,644 10,745 3,042 10.64%
Div Payout % 37.66% 100.82% 68.68% 64.88% 275.31% 160.55% 40.27% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 217,033 188,976 164,399 124,178 108,372 85,965 60,850 23.58%
NOSH 319,166 320,299 316,153 310,445 309,636 307,018 202,834 7.84%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 42.18% 21.02% 40.65% 33.52% 9.69% 30.93% 48.71% -
ROE 6.83% 3.78% 7.00% 5.78% 1.56% 7.79% 12.42% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 11.42 10.61 9.29 7.46 7.18 7.33 7.71 6.76%
EPS 2.32 2.23 3.64 2.31 0.54 2.18 2.48 -1.10%
DPS 1.75 2.25 2.50 1.50 1.50 3.50 1.50 2.60%
NAPS 0.68 0.59 0.52 0.40 0.35 0.28 0.30 14.59%
Adjusted Per Share Value based on latest NOSH - 310,445
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 27.68 25.81 22.30 17.60 16.89 17.10 11.88 15.12%
EPS 11.27 5.43 8.74 5.45 1.28 5.09 5.74 11.88%
DPS 4.24 5.48 6.01 3.54 3.53 8.16 2.31 10.64%
NAPS 1.649 1.4358 1.2491 0.9435 0.8234 0.6532 0.4623 23.58%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.20 2.23 2.98 1.41 1.28 1.73 1.18 -
P/RPS 19.27 21.02 32.09 18.90 17.83 23.60 15.30 3.91%
P/EPS 47.35 99.93 81.87 60.99 234.93 79.36 31.68 6.92%
EY 2.11 1.00 1.22 1.64 0.43 1.26 3.16 -6.50%
DY 0.80 1.01 0.84 1.06 1.17 2.02 1.27 -7.40%
P/NAPS 3.24 3.78 5.73 3.52 3.66 6.18 3.93 -3.16%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 19/02/13 21/02/12 24/02/11 22/02/10 20/02/09 25/02/08 27/02/07 -
Price 2.55 2.20 2.85 1.52 1.27 1.75 1.27 -
P/RPS 22.34 20.74 30.69 20.38 17.69 23.87 16.47 5.20%
P/EPS 54.88 98.58 78.30 65.75 233.10 80.28 34.10 8.24%
EY 1.82 1.01 1.28 1.52 0.43 1.25 2.93 -7.62%
DY 0.69 1.02 0.88 0.99 1.18 2.00 1.18 -8.54%
P/NAPS 3.75 3.73 5.48 3.80 3.63 6.25 4.23 -1.98%

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