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

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Annualized Quarter Result
Revenue	181,596	179,426	172,704	160,789	165,808	165,920	151,456	12.84%
YoY %	1.21%	3.89%	7.41%	-3.03%	-0.07%	9.55%	-	-
Horiz. %	119.90%	118.47%	114.03%	106.16%	109.48%	109.55%	100.00%	-
PBT	90,465	88,522	86,656	77,027	78,934	75,396	60,604	30.58%
YoY %	2.19%	2.15%	12.50%	-2.42%	4.69%	24.41%	-	-
Horiz. %	149.27%	146.07%	142.99%	127.10%	130.25%	124.41%	100.00%	-
Tax	-20,228	-19,172	-19,620	-15,601	-17,524	-16,600	-15,340	20.22%
YoY %	-5.51%	2.28%	-25.76%	10.97%	-5.57%	-8.21%	-	-
Horiz. %	131.86%	124.98%	127.90%	101.70%	114.24%	108.21%	100.00%	-
NP	70,237	69,350	67,036	61,426	61,410	58,796	45,264	33.99%
YoY %	1.28%	3.45%	9.13%	0.03%	4.45%	29.90%	-	-
Horiz. %	155.17%	153.21%	148.10%	135.71%	135.67%	129.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	64,357	63,970	61,404	58,332	58,002	55,218	41,456	34.03%
YoY %	0.60%	4.18%	5.27%	0.57%	5.04%	33.20%	-	-
Horiz. %	155.24%	154.31%	148.12%	140.71%	139.91%	133.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.36%	21.66%	22.64%	20.25%	22.20%	22.02%	25.31%	-
YoY %	3.23%	-4.33%	11.80%	-8.78%	0.82%	-13.00%	-	-
Horiz. %	88.34%	85.58%	89.45%	80.01%	87.71%	87.00%	100.00%	-
Total Cost	111,358	110,076	105,668	99,363	104,397	107,124	106,192	3.21%
YoY %	1.16%	4.17%	6.35%	-4.82%	-2.55%	0.88%	-	-
Horiz. %	104.86%	103.66%	99.51%	93.57%	98.31%	100.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	240,076	220,803	226,955	217,745	227,608	217,797	211,118	8.93%
YoY %	8.73%	-2.71%	4.23%	-4.33%	4.50%	3.16%	-	-
Horiz. %	113.72%	104.59%	107.50%	103.14%	107.81%	103.16%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Dividend
Div	44,224	44,160	44,130	20,813	20,303	19,217	19,192	74.36%
YoY %	0.14%	0.07%	112.03%	2.51%	5.65%	0.13%	-	-
Horiz. %	230.43%	230.10%	229.94%	108.45%	105.79%	100.13%	100.00%	-
Div Payout %	68.72%	69.03%	71.87%	35.68%	35.00%	34.80%	46.30%	-
YoY %	-0.45%	-3.95%	101.43%	1.94%	0.57%	-24.84%	-	-
Horiz. %	148.42%	149.09%	155.23%	77.06%	75.59%	75.16%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Equity
Net Worth	240,076	220,803	226,955	217,745	227,608	217,797	211,118	8.93%
YoY %	8.73%	-2.71%	4.23%	-4.33%	4.50%	3.16%	-	-
Horiz. %	113.72%	104.59%	107.50%	103.14%	107.81%	103.16%	100.00%	-
NOSH	631,780	315,433	315,215	320,213	320,574	320,290	319,876	57.35%
YoY %	100.29%	0.07%	-1.56%	-0.11%	0.09%	0.13%	-	-
Horiz. %	197.51%	98.61%	98.54%	100.11%	100.22%	100.13%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Ratio Analysis
NP Margin	38.68%	38.65%	38.82%	38.20%	37.04%	35.44%	29.89%	-
YoY %	0.08%	-0.44%	1.62%	3.13%	4.51%	18.57%	-	-
Horiz. %	129.41%	129.31%	129.88%	127.80%	123.92%	118.57%	100.00%	-
ROE	26.81%	28.97%	27.06%	26.79%	25.48%	25.35%	19.64%	-
YoY %	-7.46%	7.06%	1.01%	5.14%	0.51%	29.07%	-	-
Horiz. %	136.51%	147.51%	137.78%	136.41%	129.74%	129.07%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Per Share
RPS	28.74	56.88	54.79	50.21	51.72	51.80	47.35	-28.29%
YoY %	-49.47%	3.81%	9.12%	-2.92%	-0.15%	9.40%	-	-
Horiz. %	60.70%	120.13%	115.71%	106.04%	109.23%	109.40%	100.00%	-
EPS	10.19	20.28	19.48	9.11	18.09	17.24	12.96	-14.79%
YoY %	-49.75%	4.11%	113.83%	-49.64%	4.93%	33.02%	-	-
Horiz. %	78.63%	156.48%	150.31%	70.29%	139.58%	133.02%	100.00%	-
DPS	7.00	14.00	14.00	6.50	6.33	6.00	6.00	10.81%
YoY %	-50.00%	0.00%	115.38%	2.69%	5.50%	0.00%	-	-
Horiz. %	116.67%	233.33%	233.33%	108.33%	105.50%	100.00%	100.00%	-
NAPS	0.38	0.70	0.72	0.68	0.71	0.68	0.66	-30.76%
YoY %	-45.71%	-2.78%	5.88%	-4.23%	4.41%	3.03%	-	-
Horiz. %	57.58%	106.06%	109.09%	103.03%	107.58%	103.03%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Adjusted Per Share Value based on latest NOSH - 319,166
RPS	129.71	128.16	123.36	114.85	118.43	118.51	108.18	12.85%
YoY %	1.21%	3.89%	7.41%	-3.02%	-0.07%	9.55%	-	-
Horiz. %	119.90%	118.47%	114.03%	106.17%	109.47%	109.55%	100.00%	-
EPS	45.97	45.69	43.86	41.67	41.43	39.44	29.61	34.04%
YoY %	0.61%	4.17%	5.26%	0.58%	5.05%	33.20%	-	-
Horiz. %	155.25%	154.31%	148.13%	140.73%	139.92%	133.20%	100.00%	-
DPS	31.59	31.54	31.52	14.87	14.50	13.73	13.71	74.36%
YoY %	0.16%	0.06%	111.97%	2.55%	5.61%	0.15%	-	-
Horiz. %	230.42%	230.05%	229.91%	108.46%	105.76%	100.15%	100.00%	-
NAPS	1.7148	1.5772	1.6211	1.5553	1.6258	1.5557	1.508	8.93%
YoY %	8.72%	-2.71%	4.23%	-4.34%	4.51%	3.16%	-	-
Horiz. %	113.71%	104.59%	107.50%	103.14%	107.81%	103.16%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	16.18%	33.72%	17.12%	-3.95%	7.29%	-7.61%	-	-
Horiz. %	173.26%	149.13%	111.52%	95.22%	99.13%	92.39%	100.00%	-
P/EPS	22.48	19.23	14.43	12.08	13.04	12.76	16.82	21.31%
YoY %	16.90%	33.26%	19.45%	-7.36%	2.19%	-24.14%	-	-
Horiz. %	133.65%	114.33%	85.79%	71.82%	77.53%	75.86%	100.00%	-
EY	4.45	5.20	6.93	8.28	7.67	7.84	5.94	-17.49%
YoY %	-14.42%	-24.96%	-16.30%	7.95%	-2.17%	31.99%	-	-
Horiz. %	74.92%	87.54%	116.67%	139.39%	129.12%	131.99%	100.00%	-
DY	3.06	3.59	4.98	2.95	2.68	2.73	2.75	7.37%
YoY %	-14.76%	-27.91%	68.81%	10.07%	-1.83%	-0.73%	-	-
Horiz. %	111.27%	130.55%	181.09%	107.27%	97.45%	99.27%	100.00%	-
P/NAPS	6.03	5.57	3.90	3.24	3.32	3.24	3.30	49.40%
YoY %	8.26%	42.82%	20.37%	-2.41%	2.47%	-1.82%	-	-
Horiz. %	182.73%	168.79%	118.18%	98.18%	100.61%	98.18%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Price Multiplier on Announcement Date
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%
YoY %	3.04%	8.56%	31.10%	14.67%	9.38%	-20.12%	-	-
Horiz. %	146.94%	142.60%	131.36%	100.20%	87.38%	79.88%	100.00%	-
P/EPS	21.01	20.27	18.74	14.00	12.66	12.18	18.52	8.76%
YoY %	3.65%	8.16%	33.86%	10.58%	3.94%	-34.23%	-	-
Horiz. %	113.44%	109.45%	101.19%	75.59%	68.36%	65.77%	100.00%	-
EY	4.76	4.93	5.34	7.14	7.90	8.21	5.40	-8.05%
YoY %	-3.45%	-7.68%	-25.21%	-9.62%	-3.78%	52.04%	-	-
Horiz. %	88.15%	91.30%	98.89%	132.22%	146.30%	152.04%	100.00%	-
DY	3.27	3.41	3.84	2.55	2.77	2.86	2.50	19.58%
YoY %	-4.11%	-11.20%	50.59%	-7.94%	-3.15%	14.40%	-	-
Horiz. %	130.80%	136.40%	153.60%	102.00%	110.80%	114.40%	100.00%	-
P/NAPS	5.63	5.87	5.07	3.75	3.23	3.09	3.64	33.70%
YoY %	-4.09%	15.78%	35.20%	16.10%	4.53%	-15.11%	-	-
Horiz. %	154.67%	161.26%	139.29%	103.02%	88.74%	84.89%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

949

HLIND

HONG LEONG INDUSTRIES BHD

903

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

427

GENTING

GENTING BHD

400

YTLPOWR

YTL POWER INTERNATIONAL BHD

385

JCY

JCY INTERNATIONAL BERHAD

357

UCHITEC

UCHI TECHNOLOGIES BHD

326

GENM

GENTING MALAYSIA BERHAD

317

MAYBANK

MALAYAN BANKING BHD

288

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

+0.05

74,108,200

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More