[JCBNEXT] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 6.09%
YoY- -34.1%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 114,736 110,508 92,341 92,244 89,288 87,008 102,331 7.94%
PBT 56,784 50,624 36,625 34,684 31,124 26,980 39,918 26.56%
Tax -14,842 -13,340 -7,379 -6,038 -4,010 -2,908 -4,943 108.54%
NP 41,942 37,284 29,246 28,645 27,114 24,072 34,975 12.91%
-
NP to SH 39,614 34,768 27,687 27,346 25,778 22,380 32,809 13.42%
-
Tax Rate 26.14% 26.35% 20.15% 17.41% 12.88% 10.78% 12.38% -
Total Cost 72,794 73,224 63,095 63,598 62,174 62,936 67,356 5.32%
-
Net Worth 144,622 175,722 124,562 124,491 118,304 115,008 108,381 21.26%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 15,719 15,689 9,342 6,224 - - 10,838 28.21%
Div Payout % 39.68% 45.13% 33.74% 22.76% - - 33.03% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 144,622 175,722 124,562 124,491 118,304 115,008 108,381 21.26%
NOSH 314,396 313,790 311,406 311,229 311,328 310,833 309,660 1.01%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 36.56% 33.74% 31.67% 31.05% 30.37% 27.67% 34.18% -
ROE 27.39% 19.79% 22.23% 21.97% 21.79% 19.46% 30.27% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 36.49 35.22 29.65 29.64 28.68 27.99 33.05 6.84%
EPS 12.60 11.08 8.90 8.79 8.28 7.20 10.60 12.24%
DPS 5.00 5.00 3.00 2.00 0.00 0.00 3.50 26.92%
NAPS 0.46 0.56 0.40 0.40 0.38 0.37 0.35 20.04%
Adjusted Per Share Value based on latest NOSH - 311,061
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 87.18 83.96 70.16 70.09 67.84 66.11 77.75 7.95%
EPS 30.10 26.42 21.04 20.78 19.59 17.00 24.93 13.42%
DPS 11.94 11.92 7.10 4.73 0.00 0.00 8.23 28.24%
NAPS 1.0988 1.3351 0.9464 0.9459 0.8989 0.8738 0.8235 21.26%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.07 2.00 1.41 1.30 1.14 0.98 1.28 -
P/RPS 5.67 5.68 4.76 4.39 3.97 3.50 3.87 29.08%
P/EPS 16.43 18.05 15.86 14.80 13.77 13.61 12.08 22.82%
EY 6.09 5.54 6.31 6.76 7.26 7.35 8.28 -18.56%
DY 2.42 2.50 2.13 1.54 0.00 0.00 2.73 -7.74%
P/NAPS 4.50 3.57 3.52 3.25 3.00 2.65 3.66 14.81%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 17/08/10 18/05/10 22/02/10 17/11/09 18/08/09 14/05/09 20/02/09 -
Price 2.07 2.03 1.52 1.40 1.25 1.13 1.27 -
P/RPS 5.67 5.76 5.13 4.72 4.36 4.04 3.84 29.76%
P/EPS 16.43 18.32 17.10 15.93 15.10 15.69 11.99 23.44%
EY 6.09 5.46 5.85 6.28 6.62 6.37 8.34 -18.95%
DY 2.42 2.46 1.97 1.43 0.00 0.00 2.76 -8.41%
P/NAPS 4.50 3.63 3.80 3.50 3.29 3.05 3.63 15.44%

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