[JCBNEXT] YoY TTM Result on 30-Sep-2014 [#3]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 0.89%
YoY- 5.34%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 9,320 7,105 20,575 47,609 172,630 158,331 135,196 -35.94%
PBT 10,078 11,647 41,723 22,016 85,675 69,326 61,576 -26.02%
Tax -1,906 -1,900 -3,033 47,873 -17,629 -16,126 -11,382 -25.73%
NP 8,172 9,747 38,690 69,889 68,046 53,200 50,194 -26.08%
-
NP to SH 8,103 9,727 1,921,683 66,466 63,098 50,650 47,724 -25.56%
-
Tax Rate 18.91% 16.31% 7.27% -217.45% 20.58% 23.26% 18.48% -
Total Cost 1,148 -2,642 -18,115 -22,280 104,584 105,131 85,002 -51.16%
-
Net Worth 335,644 318,876 302,266 0 240,760 0 185,728 10.35%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - 884 18,463 1,948,780 38,752 22,431 23,021 -
Div Payout % - 9.10% 0.96% 2,932.00% 61.42% 44.29% 48.24% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 335,644 318,876 302,266 0 240,760 0 185,728 10.35%
NOSH 139,852 140,000 140,000 717,957 633,579 321,070 320,221 -12.88%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 87.68% 137.19% 188.04% 146.80% 39.42% 33.60% 37.13% -
ROE 2.41% 3.05% 635.76% 0.00% 26.21% 0.00% 25.70% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 6.66 5.08 14.70 6.63 27.25 49.31 42.22 -26.47%
EPS 5.79 6.95 1,373.24 9.26 9.96 15.78 14.90 -14.56%
DPS 0.00 0.63 13.19 271.43 6.12 7.00 7.25 -
NAPS 2.40 2.28 2.16 0.00 0.38 0.00 0.58 26.67%
Adjusted Per Share Value based on latest NOSH - 717,957
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 7.08 5.40 15.63 36.17 131.16 120.30 102.72 -35.94%
EPS 6.16 7.39 1,460.08 50.50 47.94 38.48 36.26 -25.55%
DPS 0.00 0.67 14.03 1,480.67 29.44 17.04 17.49 -
NAPS 2.5502 2.4228 2.2966 0.00 1.8293 0.00 1.4112 10.35%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.70 1.39 1.72 2.69 2.29 2.36 2.38 -
P/RPS 25.51 27.36 11.70 40.57 8.40 4.79 5.64 28.56%
P/EPS 29.34 19.99 0.13 29.06 22.99 14.96 15.97 10.65%
EY 3.41 5.00 798.39 3.44 4.35 6.68 6.26 -9.62%
DY 0.00 0.45 7.67 100.90 2.67 2.97 3.05 -
P/NAPS 0.71 0.61 0.80 0.00 6.03 0.00 4.10 -25.32%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/11/17 29/11/16 24/11/15 27/11/14 22/11/13 19/11/12 15/11/11 -
Price 1.67 1.56 1.98 2.89 2.14 2.29 2.50 -
P/RPS 25.06 30.71 13.47 43.58 7.85 4.64 5.92 27.15%
P/EPS 28.82 22.43 0.14 31.22 21.49 14.52 16.77 9.43%
EY 3.47 4.46 693.55 3.20 4.65 6.89 5.96 -8.61%
DY 0.00 0.40 6.66 93.92 2.86 3.06 2.90 -
P/NAPS 0.70 0.68 0.92 0.00 5.63 0.00 4.31 -26.11%

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