[JCBNEXT] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
17-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 13.94%
YoY- 53.67%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 134,504 117,148 117,057 114,736 110,508 92,341 92,244 28.61%
PBT 64,532 55,208 57,678 56,784 50,624 36,625 34,684 51.33%
Tax -15,920 -12,021 -16,006 -14,842 -13,340 -7,379 -6,038 90.96%
NP 48,612 43,187 41,672 41,942 37,284 29,246 28,645 42.32%
-
NP to SH 45,156 40,961 39,270 39,614 34,768 27,687 27,346 39.74%
-
Tax Rate 24.67% 21.77% 27.75% 26.14% 26.35% 20.15% 17.41% -
Total Cost 85,892 73,961 75,385 72,794 73,224 63,095 63,598 22.20%
-
Net Worth 177,129 163,843 151,041 144,622 175,722 124,562 124,491 26.53%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 18,978 20,480 16,782 15,719 15,689 9,342 6,224 110.41%
Div Payout % 42.03% 50.00% 42.74% 39.68% 45.13% 33.74% 22.76% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 177,129 163,843 151,041 144,622 175,722 124,562 124,491 26.53%
NOSH 316,302 315,084 314,668 314,396 313,790 311,406 311,229 1.08%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 36.14% 36.87% 35.60% 36.56% 33.74% 31.67% 31.05% -
ROE 25.49% 25.00% 26.00% 27.39% 19.79% 22.23% 21.97% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 42.52 37.18 37.20 36.49 35.22 29.65 29.64 27.22%
EPS 14.28 13.00 12.48 12.60 11.08 8.90 8.79 38.23%
DPS 6.00 6.50 5.33 5.00 5.00 3.00 2.00 108.14%
NAPS 0.56 0.52 0.48 0.46 0.56 0.40 0.40 25.17%
Adjusted Per Share Value based on latest NOSH - 314,872
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 96.07 83.68 83.61 81.95 78.93 65.96 65.89 28.61%
EPS 32.25 29.26 28.05 28.30 24.83 19.78 19.53 39.74%
DPS 13.56 14.63 11.99 11.23 11.21 6.67 4.45 110.32%
NAPS 1.2652 1.1703 1.0789 1.033 1.2552 0.8897 0.8892 26.53%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.68 2.98 2.36 2.07 2.00 1.41 1.30 -
P/RPS 6.30 8.02 6.34 5.67 5.68 4.76 4.39 27.25%
P/EPS 18.77 22.92 18.91 16.43 18.05 15.86 14.80 17.18%
EY 5.33 4.36 5.29 6.09 5.54 6.31 6.76 -14.66%
DY 2.24 2.18 2.26 2.42 2.50 2.13 1.54 28.40%
P/NAPS 4.79 5.73 4.92 4.50 3.57 3.52 3.25 29.54%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 18/05/11 24/02/11 16/11/10 17/08/10 18/05/10 22/02/10 17/11/09 -
Price 2.80 2.85 2.90 2.07 2.03 1.52 1.40 -
P/RPS 6.58 7.67 7.80 5.67 5.76 5.13 4.72 24.81%
P/EPS 19.61 21.92 23.24 16.43 18.32 17.10 15.93 14.87%
EY 5.10 4.56 4.30 6.09 5.46 5.85 6.28 -12.96%
DY 2.14 2.28 1.84 2.42 2.46 1.97 1.43 30.86%
P/NAPS 5.00 5.48 6.04 4.50 3.63 3.80 3.50 26.87%

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