[JCBNEXT] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
09-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 166.39%
YoY- 12.05%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 43,176 160,789 124,356 82,960 37,864 139,857 105,882 -44.98%
PBT 21,664 77,027 59,201 37,698 15,151 59,804 49,679 -42.46%
Tax -4,905 -15,601 -13,143 -8,300 -3,835 -14,352 -11,369 -42.87%
NP 16,759 61,426 46,058 29,398 11,316 45,452 38,310 -42.34%
-
NP to SH 15,351 58,332 43,502 27,609 10,364 43,344 36,196 -43.52%
-
Tax Rate 22.64% 20.25% 22.20% 22.02% 25.31% 24.00% 22.88% -
Total Cost 26,417 99,363 78,298 53,562 26,548 94,405 67,572 -46.50%
-
Net Worth 226,955 217,745 227,608 217,797 211,118 188,064 184,529 14.77%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 11,032 20,813 15,227 9,608 4,798 22,312 15,112 -18.90%
Div Payout % 71.87% 35.68% 35.00% 34.80% 46.30% 51.48% 41.75% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 226,955 217,745 227,608 217,797 211,118 188,064 184,529 14.77%
NOSH 315,215 320,213 320,574 320,290 319,876 318,752 318,154 -0.61%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 38.82% 38.20% 37.04% 35.44% 29.89% 32.50% 36.18% -
ROE 6.76% 26.79% 19.11% 12.68% 4.91% 23.05% 19.62% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 13.70 50.21 38.79 25.90 11.84 43.88 33.28 -44.63%
EPS 4.87 9.11 13.57 8.62 3.24 13.60 11.38 -43.18%
DPS 3.50 6.50 4.75 3.00 1.50 7.00 4.75 -18.40%
NAPS 0.72 0.68 0.71 0.68 0.66 0.59 0.58 15.49%
Adjusted Per Share Value based on latest NOSH - 320,539
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 30.84 114.85 88.83 59.26 27.05 99.90 75.63 -44.98%
EPS 10.97 41.67 31.07 19.72 7.40 30.96 25.85 -43.49%
DPS 7.88 14.87 10.88 6.86 3.43 15.94 10.79 -18.88%
NAPS 1.6211 1.5553 1.6258 1.5557 1.508 1.3433 1.3181 14.77%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.81 2.20 2.36 2.20 2.18 2.23 2.38 -
P/RPS 20.52 4.38 6.08 8.49 18.42 5.08 7.15 101.82%
P/EPS 57.70 12.08 17.39 25.52 67.28 16.40 20.92 96.55%
EY 1.73 8.28 5.75 3.92 1.49 6.10 4.78 -49.18%
DY 1.25 2.95 2.01 1.36 0.69 3.14 2.00 -26.87%
P/NAPS 3.90 3.24 3.32 3.24 3.30 3.78 4.10 -3.27%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/05/13 19/02/13 19/11/12 09/08/12 17/05/12 21/02/12 15/11/11 -
Price 3.65 2.55 2.29 2.10 2.40 2.20 2.50 -
P/RPS 26.65 5.08 5.90 8.11 20.28 5.01 7.51 132.47%
P/EPS 74.95 14.00 16.88 24.36 74.07 16.18 21.97 126.44%
EY 1.33 7.14 5.93 4.10 1.35 6.18 4.55 -55.92%
DY 0.96 2.55 2.07 1.43 0.62 3.18 1.90 -36.53%
P/NAPS 5.07 3.75 3.23 3.09 3.64 3.73 4.31 11.42%

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