[JCBNEXT] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 9.13%
YoY- 24.4%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 151,456 139,857 141,176 139,704 134,504 117,148 117,057 18.72%
PBT 60,604 59,804 66,238 67,668 64,532 55,208 57,678 3.35%
Tax -15,340 -14,352 -15,158 -15,506 -15,920 -12,021 -16,006 -2.79%
NP 45,264 45,452 51,080 52,162 48,612 43,187 41,672 5.66%
-
NP to SH 41,456 43,344 48,261 49,278 45,156 40,961 39,270 3.67%
-
Tax Rate 25.31% 24.00% 22.88% 22.91% 24.67% 21.77% 27.75% -
Total Cost 106,192 94,405 90,096 87,542 85,892 73,961 75,385 25.63%
-
Net Worth 211,118 188,064 184,529 187,144 177,129 163,843 151,041 24.98%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 19,192 22,312 20,149 19,031 18,978 20,480 16,782 9.34%
Div Payout % 46.30% 51.48% 41.75% 38.62% 42.03% 50.00% 42.74% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 211,118 188,064 184,529 187,144 177,129 163,843 151,041 24.98%
NOSH 319,876 318,752 318,154 317,194 316,302 315,084 314,668 1.09%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 29.89% 32.50% 36.18% 37.34% 36.14% 36.87% 35.60% -
ROE 19.64% 23.05% 26.15% 26.33% 25.49% 25.00% 26.00% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 47.35 43.88 44.37 44.04 42.52 37.18 37.20 17.43%
EPS 12.96 13.60 15.17 15.54 14.28 13.00 12.48 2.54%
DPS 6.00 7.00 6.33 6.00 6.00 6.50 5.33 8.20%
NAPS 0.66 0.59 0.58 0.59 0.56 0.52 0.48 23.62%
Adjusted Per Share Value based on latest NOSH - 317,952
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 108.18 99.90 100.84 99.79 96.07 83.68 83.61 18.72%
EPS 29.61 30.96 34.47 35.20 32.25 29.26 28.05 3.67%
DPS 13.71 15.94 14.39 13.59 13.56 14.63 11.99 9.33%
NAPS 1.508 1.3433 1.3181 1.3367 1.2652 1.1703 1.0789 24.98%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 2.18 2.23 2.38 2.93 2.68 2.98 2.36 -
P/RPS 4.60 5.08 5.36 6.65 6.30 8.02 6.34 -19.23%
P/EPS 16.82 16.40 15.69 18.86 18.77 22.92 18.91 -7.50%
EY 5.94 6.10 6.37 5.30 5.33 4.36 5.29 8.02%
DY 2.75 3.14 2.66 2.05 2.24 2.18 2.26 13.96%
P/NAPS 3.30 3.78 4.10 4.97 4.79 5.73 4.92 -23.35%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 17/05/12 21/02/12 15/11/11 23/08/11 18/05/11 24/02/11 16/11/10 -
Price 2.40 2.20 2.50 2.87 2.80 2.85 2.90 -
P/RPS 5.07 5.01 5.63 6.52 6.58 7.67 7.80 -24.94%
P/EPS 18.52 16.18 16.48 18.47 19.61 21.92 23.24 -14.03%
EY 5.40 6.18 6.07 5.41 5.10 4.56 4.30 16.38%
DY 2.50 3.18 2.53 2.09 2.14 2.28 1.84 22.64%
P/NAPS 3.64 3.73 4.31 4.86 5.00 5.48 6.04 -28.63%

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