[JCBNEXT] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 1.24%
YoY- -15.61%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 117,057 114,736 110,508 92,341 92,244 89,288 87,008 21.84%
PBT 57,678 56,784 50,624 36,625 34,684 31,124 26,980 65.87%
Tax -16,006 -14,842 -13,340 -7,379 -6,038 -4,010 -2,908 211.41%
NP 41,672 41,942 37,284 29,246 28,645 27,114 24,072 44.12%
-
NP to SH 39,270 39,614 34,768 27,687 27,346 25,778 22,380 45.42%
-
Tax Rate 27.75% 26.14% 26.35% 20.15% 17.41% 12.88% 10.78% -
Total Cost 75,385 72,794 73,224 63,095 63,598 62,174 62,936 12.77%
-
Net Worth 151,041 144,622 175,722 124,562 124,491 118,304 115,008 19.90%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 16,782 15,719 15,689 9,342 6,224 - - -
Div Payout % 42.74% 39.68% 45.13% 33.74% 22.76% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 151,041 144,622 175,722 124,562 124,491 118,304 115,008 19.90%
NOSH 314,668 314,396 313,790 311,406 311,229 311,328 310,833 0.82%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 35.60% 36.56% 33.74% 31.67% 31.05% 30.37% 27.67% -
ROE 26.00% 27.39% 19.79% 22.23% 21.97% 21.79% 19.46% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 37.20 36.49 35.22 29.65 29.64 28.68 27.99 20.86%
EPS 12.48 12.60 11.08 8.90 8.79 8.28 7.20 44.24%
DPS 5.33 5.00 5.00 3.00 2.00 0.00 0.00 -
NAPS 0.48 0.46 0.56 0.40 0.40 0.38 0.37 18.92%
Adjusted Per Share Value based on latest NOSH - 310,445
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 83.61 81.95 78.93 65.96 65.89 63.78 62.15 21.84%
EPS 28.05 28.30 24.83 19.78 19.53 18.41 15.99 45.40%
DPS 11.99 11.23 11.21 6.67 4.45 0.00 0.00 -
NAPS 1.0789 1.033 1.2552 0.8897 0.8892 0.845 0.8215 19.90%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.36 2.07 2.00 1.41 1.30 1.14 0.98 -
P/RPS 6.34 5.67 5.68 4.76 4.39 3.97 3.50 48.54%
P/EPS 18.91 16.43 18.05 15.86 14.80 13.77 13.61 24.49%
EY 5.29 6.09 5.54 6.31 6.76 7.26 7.35 -19.67%
DY 2.26 2.42 2.50 2.13 1.54 0.00 0.00 -
P/NAPS 4.92 4.50 3.57 3.52 3.25 3.00 2.65 51.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 16/11/10 17/08/10 18/05/10 22/02/10 17/11/09 18/08/09 14/05/09 -
Price 2.90 2.07 2.03 1.52 1.40 1.25 1.13 -
P/RPS 7.80 5.67 5.76 5.13 4.72 4.36 4.04 54.98%
P/EPS 23.24 16.43 18.32 17.10 15.93 15.10 15.69 29.90%
EY 4.30 6.09 5.46 5.85 6.28 6.62 6.37 -23.02%
DY 1.84 2.42 2.46 1.97 1.43 0.00 0.00 -
P/NAPS 6.04 4.50 3.63 3.80 3.50 3.29 3.05 57.63%

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