[JCBNEXT] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
19-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 0.57%
YoY- 34.58%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 181,596 179,426 172,704 160,789 165,808 165,920 151,456 12.84%
PBT 90,465 88,522 86,656 77,027 78,934 75,396 60,604 30.58%
Tax -20,228 -19,172 -19,620 -15,601 -17,524 -16,600 -15,340 20.22%
NP 70,237 69,350 67,036 61,426 61,410 58,796 45,264 33.99%
-
NP to SH 64,357 63,970 61,404 58,332 58,002 55,218 41,456 34.03%
-
Tax Rate 22.36% 21.66% 22.64% 20.25% 22.20% 22.02% 25.31% -
Total Cost 111,358 110,076 105,668 99,363 104,397 107,124 106,192 3.21%
-
Net Worth 240,076 220,803 226,955 217,745 227,608 217,797 211,118 8.93%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 44,224 44,160 44,130 20,813 20,303 19,217 19,192 74.36%
Div Payout % 68.72% 69.03% 71.87% 35.68% 35.00% 34.80% 46.30% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 240,076 220,803 226,955 217,745 227,608 217,797 211,118 8.93%
NOSH 631,780 315,433 315,215 320,213 320,574 320,290 319,876 57.35%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 38.68% 38.65% 38.82% 38.20% 37.04% 35.44% 29.89% -
ROE 26.81% 28.97% 27.06% 26.79% 25.48% 25.35% 19.64% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 28.74 56.88 54.79 50.21 51.72 51.80 47.35 -28.29%
EPS 10.19 20.28 19.48 9.11 18.09 17.24 12.96 -14.79%
DPS 7.00 14.00 14.00 6.50 6.33 6.00 6.00 10.81%
NAPS 0.38 0.70 0.72 0.68 0.71 0.68 0.66 -30.76%
Adjusted Per Share Value based on latest NOSH - 319,166
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 137.98 136.33 131.22 122.17 125.98 126.06 115.08 12.84%
EPS 48.90 48.60 46.65 44.32 44.07 41.95 31.50 34.03%
DPS 33.60 33.55 33.53 15.81 15.43 14.60 14.58 74.38%
NAPS 1.8241 1.6777 1.7244 1.6544 1.7294 1.6548 1.6041 8.93%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.29 3.90 2.81 2.20 2.36 2.20 2.18 -
P/RPS 7.97 6.86 5.13 4.38 4.56 4.25 4.60 44.20%
P/EPS 22.48 19.23 14.43 12.08 13.04 12.76 16.82 21.31%
EY 4.45 5.20 6.93 8.28 7.67 7.84 5.94 -17.49%
DY 3.06 3.59 4.98 2.95 2.68 2.73 2.75 7.37%
P/NAPS 6.03 5.57 3.90 3.24 3.32 3.24 3.30 49.40%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 22/11/13 21/08/13 23/05/13 19/02/13 19/11/12 09/08/12 17/05/12 -
Price 2.14 4.11 3.65 2.55 2.29 2.10 2.40 -
P/RPS 7.45 7.23 6.66 5.08 4.43 4.05 5.07 29.22%
P/EPS 21.01 20.27 18.74 14.00 12.66 12.18 18.52 8.76%
EY 4.76 4.93 5.34 7.14 7.90 8.21 5.40 -8.05%
DY 3.27 3.41 3.84 2.55 2.77 2.86 2.50 19.58%
P/NAPS 5.63 5.87 5.07 3.75 3.23 3.09 3.64 33.70%

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