[JCBNEXT] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
16-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -0.87%
YoY- 43.6%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 139,704 134,504 117,148 117,057 114,736 110,508 92,341 31.88%
PBT 67,668 64,532 55,208 57,678 56,784 50,624 36,625 50.73%
Tax -15,506 -15,920 -12,021 -16,006 -14,842 -13,340 -7,379 64.28%
NP 52,162 48,612 43,187 41,672 41,942 37,284 29,246 47.22%
-
NP to SH 49,278 45,156 40,961 39,270 39,614 34,768 27,687 47.02%
-
Tax Rate 22.91% 24.67% 21.77% 27.75% 26.14% 26.35% 20.15% -
Total Cost 87,542 85,892 73,961 75,385 72,794 73,224 63,095 24.47%
-
Net Worth 187,144 177,129 163,843 151,041 144,622 175,722 124,562 31.27%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 19,031 18,978 20,480 16,782 15,719 15,689 9,342 60.90%
Div Payout % 38.62% 42.03% 50.00% 42.74% 39.68% 45.13% 33.74% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 187,144 177,129 163,843 151,041 144,622 175,722 124,562 31.27%
NOSH 317,194 316,302 315,084 314,668 314,396 313,790 311,406 1.23%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 37.34% 36.14% 36.87% 35.60% 36.56% 33.74% 31.67% -
ROE 26.33% 25.49% 25.00% 26.00% 27.39% 19.79% 22.23% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 44.04 42.52 37.18 37.20 36.49 35.22 29.65 30.27%
EPS 15.54 14.28 13.00 12.48 12.60 11.08 8.90 45.15%
DPS 6.00 6.00 6.50 5.33 5.00 5.00 3.00 58.94%
NAPS 0.59 0.56 0.52 0.48 0.46 0.56 0.40 29.66%
Adjusted Per Share Value based on latest NOSH - 315,228
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 106.15 102.20 89.01 88.94 87.18 83.96 70.16 31.89%
EPS 37.44 34.31 31.12 29.84 30.10 26.42 21.04 47.00%
DPS 14.46 14.42 15.56 12.75 11.94 11.92 7.10 60.88%
NAPS 1.4219 1.3458 1.2449 1.1476 1.0988 1.3351 0.9464 31.27%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.93 2.68 2.98 2.36 2.07 2.00 1.41 -
P/RPS 6.65 6.30 8.02 6.34 5.67 5.68 4.76 25.04%
P/EPS 18.86 18.77 22.92 18.91 16.43 18.05 15.86 12.27%
EY 5.30 5.33 4.36 5.29 6.09 5.54 6.31 -11.00%
DY 2.05 2.24 2.18 2.26 2.42 2.50 2.13 -2.52%
P/NAPS 4.97 4.79 5.73 4.92 4.50 3.57 3.52 25.93%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 18/05/11 24/02/11 16/11/10 17/08/10 18/05/10 22/02/10 -
Price 2.87 2.80 2.85 2.90 2.07 2.03 1.52 -
P/RPS 6.52 6.58 7.67 7.80 5.67 5.76 5.13 17.38%
P/EPS 18.47 19.61 21.92 23.24 16.43 18.32 17.10 5.28%
EY 5.41 5.10 4.56 4.30 6.09 5.46 5.85 -5.09%
DY 2.09 2.14 2.28 1.84 2.42 2.46 1.97 4.03%
P/NAPS 4.86 5.00 5.48 6.04 4.50 3.63 3.80 17.87%

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