[JCBNEXT] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
19-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -4.55%
YoY- 5.31%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 8,200 8,732 2,260 177,656 181,596 179,426 172,704 -86.86%
PBT 6,718 13,966 5,132 84,858 90,465 88,522 86,656 -81.79%
Tax 68,728 65,528 69,168 -18,843 -20,228 -19,172 -19,620 -
NP 75,446 79,494 74,300 66,015 70,237 69,350 67,036 8.19%
-
NP to SH 71,092 72,894 66,468 61,428 64,357 63,970 61,404 10.24%
-
Tax Rate -1,023.04% -469.20% -1,347.78% 22.21% 22.36% 21.66% 22.64% -
Total Cost -67,246 -70,762 -72,040 111,641 111,358 110,076 105,668 -
-
Net Worth 0 0 0 246,470 240,076 220,803 226,955 -
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 2,180,773 45,075 44,566 44,238 44,224 44,160 44,130 1243.44%
Div Payout % 3,067.54% 61.84% 67.05% 72.02% 68.72% 69.03% 71.87% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 0 0 0 246,470 240,076 220,803 226,955 -
NOSH 605,209 643,939 636,666 631,975 631,780 315,433 315,215 54.41%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 920.08% 910.38% 3,287.61% 37.16% 38.68% 38.65% 38.82% -
ROE 0.00% 0.00% 0.00% 24.92% 26.81% 28.97% 27.06% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1.35 1.36 0.35 28.11 28.74 56.88 54.79 -91.51%
EPS 58.71 56.62 0.80 9.72 10.19 20.28 19.48 108.50%
DPS 360.33 7.00 7.00 7.00 7.00 14.00 14.00 770.00%
NAPS 0.00 0.00 0.00 0.39 0.38 0.70 0.72 -
Adjusted Per Share Value based on latest NOSH - 632,692
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 5.86 6.24 1.61 126.90 129.71 128.16 123.36 -86.85%
EPS 50.78 52.07 47.48 43.88 45.97 45.69 43.86 10.24%
DPS 1,557.70 32.20 31.83 31.60 31.59 31.54 31.52 1243.49%
NAPS 0.00 0.00 0.00 1.7605 1.7148 1.5772 1.6211 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.69 2.39 2.44 2.48 2.29 3.90 2.81 -
P/RPS 198.54 176.25 687.37 8.82 7.97 6.86 5.13 1041.61%
P/EPS 22.90 21.11 23.37 25.51 22.48 19.23 14.43 36.01%
EY 4.37 4.74 4.28 3.92 4.45 5.20 6.93 -26.44%
DY 133.95 2.93 2.87 2.82 3.06 3.59 4.98 795.92%
P/NAPS 0.00 0.00 0.00 6.36 6.03 5.57 3.90 -
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 20/08/14 30/05/14 19/02/14 22/11/13 21/08/13 23/05/13 -
Price 2.89 2.55 2.42 2.68 2.14 4.11 3.65 -
P/RPS 213.30 188.05 681.74 9.53 7.45 7.23 6.66 906.37%
P/EPS 24.60 22.53 23.18 27.57 21.01 20.27 18.74 19.86%
EY 4.06 4.44 4.31 3.63 4.76 4.93 5.34 -16.68%
DY 124.68 2.75 2.89 2.61 3.27 3.41 3.84 915.60%
P/NAPS 0.00 0.00 0.00 6.87 5.63 5.87 5.07 -

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