[JCBNEXT] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 11.88%
YoY- 48.02%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 177,656 160,789 139,857 117,107 92,341 102,331 83,058 13.49%
PBT 84,826 77,027 59,804 55,156 36,625 39,918 33,665 16.63%
Tax -18,844 -15,601 -14,352 -12,018 -7,379 -4,943 -3,380 33.12%
NP 65,982 61,426 45,452 43,138 29,246 34,975 30,285 13.84%
-
NP to SH 61,415 58,332 43,344 40,981 27,687 32,809 28,878 13.38%
-
Tax Rate 22.21% 20.25% 24.00% 21.79% 20.15% 12.38% 10.04% -
Total Cost 111,674 99,363 94,405 73,969 63,095 67,356 52,773 13.29%
-
Net Worth 246,749 217,033 188,976 164,399 124,178 108,372 85,965 19.19%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 44,239 20,810 22,324 20,490 9,322 10,854 10,745 26.57%
Div Payout % 72.03% 35.68% 51.51% 50.00% 33.67% 33.08% 37.21% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 246,749 217,033 188,976 164,399 124,178 108,372 85,965 19.19%
NOSH 632,692 319,166 320,299 316,153 310,445 309,636 307,018 12.79%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 37.14% 38.20% 32.50% 36.84% 31.67% 34.18% 36.46% -
ROE 24.89% 26.88% 22.94% 24.93% 22.30% 30.27% 33.59% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 28.08 50.38 43.66 37.04 29.74 33.05 27.05 0.62%
EPS 9.71 18.28 13.53 12.96 8.92 10.60 9.41 0.52%
DPS 6.99 6.50 7.00 6.50 3.00 3.50 3.50 12.20%
NAPS 0.39 0.68 0.59 0.52 0.40 0.35 0.28 5.67%
Adjusted Per Share Value based on latest NOSH - 316,153
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 134.98 122.17 106.26 88.98 70.16 77.75 63.11 13.49%
EPS 46.66 44.32 32.93 31.14 21.04 24.93 21.94 13.38%
DPS 33.61 15.81 16.96 15.57 7.08 8.25 8.16 26.58%
NAPS 1.8748 1.649 1.4358 1.2491 0.9435 0.8234 0.6532 19.19%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.48 2.20 2.23 2.98 1.41 1.28 1.73 -
P/RPS 8.83 4.37 5.11 8.05 4.74 3.87 6.39 5.53%
P/EPS 25.55 12.04 16.48 22.99 15.81 12.08 18.39 5.62%
EY 3.91 8.31 6.07 4.35 6.33 8.28 5.44 -5.35%
DY 2.82 2.95 3.14 2.18 2.13 2.73 2.02 5.71%
P/NAPS 6.36 3.24 3.78 5.73 3.52 3.66 6.18 0.47%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 19/02/14 19/02/13 21/02/12 24/02/11 22/02/10 20/02/09 25/02/08 -
Price 2.68 2.55 2.20 2.85 1.52 1.27 1.75 -
P/RPS 9.54 5.06 5.04 7.69 5.11 3.84 6.47 6.67%
P/EPS 27.61 13.95 16.26 21.99 17.04 11.99 18.61 6.78%
EY 3.62 7.17 6.15 4.55 5.87 8.34 5.37 -6.35%
DY 2.61 2.55 3.18 2.28 1.97 2.76 2.00 4.53%
P/NAPS 6.87 3.75 3.73 5.48 3.80 3.63 6.25 1.58%

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