[JCBNEXT] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
22-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 0.61%
YoY- 10.96%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 8,732 2,260 177,656 181,596 179,426 172,704 160,789 -85.73%
PBT 13,966 5,132 84,858 90,465 88,522 86,656 77,027 -68.06%
Tax 65,528 69,168 -18,843 -20,228 -19,172 -19,620 -15,601 -
NP 79,494 74,300 66,015 70,237 69,350 67,036 61,426 18.81%
-
NP to SH 72,894 66,468 61,428 64,357 63,970 61,404 58,332 16.06%
-
Tax Rate -469.20% -1,347.78% 22.21% 22.36% 21.66% 22.64% 20.25% -
Total Cost -70,762 -72,040 111,641 111,358 110,076 105,668 99,363 -
-
Net Worth 0 0 246,470 240,076 220,803 226,955 217,745 -
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 45,075 44,566 44,238 44,224 44,160 44,130 20,813 67.62%
Div Payout % 61.84% 67.05% 72.02% 68.72% 69.03% 71.87% 35.68% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 0 0 246,470 240,076 220,803 226,955 217,745 -
NOSH 643,939 636,666 631,975 631,780 315,433 315,215 320,213 59.52%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 910.38% 3,287.61% 37.16% 38.68% 38.65% 38.82% 38.20% -
ROE 0.00% 0.00% 24.92% 26.81% 28.97% 27.06% 26.79% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1.36 0.35 28.11 28.74 56.88 54.79 50.21 -91.04%
EPS 56.62 0.80 9.72 10.19 20.28 19.48 9.11 239.17%
DPS 7.00 7.00 7.00 7.00 14.00 14.00 6.50 5.07%
NAPS 0.00 0.00 0.39 0.38 0.70 0.72 0.68 -
Adjusted Per Share Value based on latest NOSH - 633,579
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 6.24 1.61 126.90 129.71 128.16 123.36 114.85 -85.73%
EPS 52.07 47.48 43.88 45.97 45.69 43.86 41.67 16.06%
DPS 32.20 31.83 31.60 31.59 31.54 31.52 14.87 67.61%
NAPS 0.00 0.00 1.7605 1.7148 1.5772 1.6211 1.5553 -
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.39 2.44 2.48 2.29 3.90 2.81 2.20 -
P/RPS 176.25 687.37 8.82 7.97 6.86 5.13 4.38 1082.24%
P/EPS 21.11 23.37 25.51 22.48 19.23 14.43 12.08 45.23%
EY 4.74 4.28 3.92 4.45 5.20 6.93 8.28 -31.12%
DY 2.93 2.87 2.82 3.06 3.59 4.98 2.95 -0.45%
P/NAPS 0.00 0.00 6.36 6.03 5.57 3.90 3.24 -
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 20/08/14 30/05/14 19/02/14 22/11/13 21/08/13 23/05/13 19/02/13 -
Price 2.55 2.42 2.68 2.14 4.11 3.65 2.55 -
P/RPS 188.05 681.74 9.53 7.45 7.23 6.66 5.08 1018.09%
P/EPS 22.53 23.18 27.57 21.01 20.27 18.74 14.00 37.44%
EY 4.44 4.31 3.63 4.76 4.93 5.34 7.14 -27.20%
DY 2.75 2.89 2.61 3.27 3.41 3.84 2.55 5.17%
P/NAPS 0.00 0.00 6.87 5.63 5.87 5.07 3.75 -

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