[JCBNEXT] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
14-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -14.81%
YoY- -16.25%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 144,095 123,106 98,216 98,824 90,409 67,790 58,805 16.09%
PBT 58,822 58,633 42,536 34,358 38,825 26,550 18,183 21.59%
Tax -14,207 -12,663 -9,987 -4,545 -3,722 -2,345 -134 117.39%
NP 44,615 45,970 32,549 29,813 35,103 24,205 18,049 16.26%
-
NP to SH 42,419 43,578 30,784 27,950 33,372 23,200 17,306 16.10%
-
Tax Rate 24.15% 21.60% 23.48% 13.23% 9.59% 8.83% 0.74% -
Total Cost 99,480 77,136 65,667 69,011 55,306 43,585 40,756 16.01%
-
Net Worth 211,118 177,129 175,722 115,008 95,315 0 48,302 27.83%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 22,378 21,312 13,244 10,854 10,745 6,083 - -
Div Payout % 52.75% 48.91% 43.03% 38.84% 32.20% 26.22% - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 211,118 177,129 175,722 115,008 95,315 0 48,302 27.83%
NOSH 319,876 316,302 313,790 310,833 307,470 202,721 201,261 8.02%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 30.96% 37.34% 33.14% 30.17% 38.83% 35.71% 30.69% -
ROE 20.09% 24.60% 17.52% 24.30% 35.01% 0.00% 35.83% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 45.05 38.92 31.30 31.79 29.40 33.44 29.22 7.47%
EPS 13.26 13.78 9.81 8.99 10.85 11.44 8.60 7.47%
DPS 7.00 6.75 4.25 3.50 3.49 3.00 0.00 -
NAPS 0.66 0.56 0.56 0.37 0.31 0.00 0.24 18.34%
Adjusted Per Share Value based on latest NOSH - 310,833
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 109.48 93.54 74.62 75.09 68.69 51.51 44.68 16.09%
EPS 32.23 33.11 23.39 21.24 25.36 17.63 13.15 16.09%
DPS 17.00 16.19 10.06 8.25 8.16 4.62 0.00 -
NAPS 1.6041 1.3458 1.3351 0.8738 0.7242 0.00 0.367 27.83%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.18 2.68 2.00 0.98 1.58 1.22 1.09 -
P/RPS 4.84 6.89 6.39 3.08 5.37 3.65 3.73 4.43%
P/EPS 16.44 19.45 20.39 10.90 14.56 10.66 12.68 4.41%
EY 6.08 5.14 4.91 9.18 6.87 9.38 7.89 -4.24%
DY 3.21 2.52 2.13 3.57 2.21 2.46 0.00 -
P/NAPS 3.30 4.79 3.57 2.65 5.10 0.00 4.54 -5.17%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 17/05/12 18/05/11 18/05/10 14/05/09 20/05/08 15/05/07 18/05/06 -
Price 2.40 2.80 2.03 1.13 1.72 1.21 1.37 -
P/RPS 5.33 7.19 6.49 3.55 5.85 3.62 4.69 2.15%
P/EPS 18.10 20.32 20.69 12.57 15.85 10.57 15.93 2.14%
EY 5.53 4.92 4.83 7.96 6.31 9.46 6.28 -2.09%
DY 2.92 2.41 2.09 3.10 2.03 2.48 0.00 -
P/NAPS 3.64 5.00 3.63 3.05 5.55 0.00 5.71 -7.22%

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