[JCBNEXT] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Cumulative Result
Revenue	82,960	37,864	139,857	105,882	69,852	33,626	117,148	-20.56%
YoY %	119.10%	-72.93%	32.09%	51.58%	107.73%	-71.30%	-	-
Horiz. %	70.82%	32.32%	119.38%	90.38%	59.63%	28.70%	100.00%	-
PBT	37,698	15,151	59,804	49,679	33,834	16,133	55,208	-22.47%
YoY %	148.82%	-74.67%	20.38%	46.83%	109.72%	-70.78%	-	-
Horiz. %	68.28%	27.44%	108.32%	89.99%	61.28%	29.22%	100.00%	-
Tax	-8,300	-3,835	-14,352	-11,369	-7,753	-3,980	-12,021	-21.89%
YoY %	-116.43%	73.28%	-26.24%	-46.64%	-94.80%	66.89%	-	-
Horiz. %	69.05%	31.90%	119.39%	94.58%	64.50%	33.11%	100.00%	-
NP	29,398	11,316	45,452	38,310	26,081	12,153	43,187	-22.63%
YoY %	159.79%	-75.10%	18.64%	46.89%	114.61%	-71.86%	-	-
Horiz. %	68.07%	26.20%	105.24%	88.71%	60.39%	28.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,609	10,364	43,344	36,196	24,639	11,289	40,961	-23.14%
YoY %	166.39%	-76.09%	19.75%	46.91%	118.26%	-72.44%	-	-
Horiz. %	67.40%	25.30%	105.82%	88.37%	60.15%	27.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.02%	25.31%	24.00%	22.88%	22.91%	24.67%	21.77%	-
YoY %	-13.00%	5.46%	4.90%	-0.13%	-7.13%	13.32%	-	-
Horiz. %	101.15%	116.26%	110.24%	105.10%	105.24%	113.32%	100.00%	-
Total Cost	53,562	26,548	94,405	67,572	43,771	21,473	73,961	-19.37%
YoY %	101.76%	-71.88%	39.71%	54.38%	103.84%	-70.97%	-	-
Horiz. %	72.42%	35.89%	127.64%	91.36%	59.18%	29.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	217,797	211,118	188,064	184,529	187,144	177,129	163,843	20.91%
YoY %	3.16%	12.26%	1.92%	-1.40%	5.65%	8.11%	-	-
Horiz. %	132.93%	128.85%	114.78%	112.63%	114.22%	108.11%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Dividend
Div	9,608	4,798	22,312	15,112	9,515	4,744	20,480	-39.65%
YoY %	100.25%	-78.50%	47.64%	58.82%	100.57%	-76.84%	-	-
Horiz. %	46.91%	23.43%	108.95%	73.79%	46.46%	23.16%	100.00%	-
Div Payout %	34.80%	46.30%	51.48%	41.75%	38.62%	42.03%	50.00%	-
YoY %	-24.84%	-10.06%	23.31%	8.10%	-8.11%	-15.94%	-	-
Horiz. %	69.60%	92.60%	102.96%	83.50%	77.24%	84.06%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Equity
Net Worth	217,797	211,118	188,064	184,529	187,144	177,129	163,843	20.91%
YoY %	3.16%	12.26%	1.92%	-1.40%	5.65%	8.11%	-	-
Horiz. %	132.93%	128.85%	114.78%	112.63%	114.22%	108.11%	100.00%	-
NOSH	320,290	319,876	318,752	318,154	317,194	316,302	315,084	1.09%
YoY %	0.13%	0.35%	0.19%	0.30%	0.28%	0.39%	-	-
Horiz. %	101.65%	101.52%	101.16%	100.97%	100.67%	100.39%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Ratio Analysis
NP Margin	35.44%	29.89%	32.50%	36.18%	37.34%	36.14%	36.87%	-
YoY %	18.57%	-8.03%	-10.17%	-3.11%	3.32%	-1.98%	-	-
Horiz. %	96.12%	81.07%	88.15%	98.13%	101.27%	98.02%	100.00%	-
ROE	12.68%	4.91%	23.05%	19.62%	13.17%	6.37%	25.00%	-
YoY %	158.25%	-78.70%	17.48%	48.97%	106.75%	-74.52%	-	-
Horiz. %	50.72%	19.64%	92.20%	78.48%	52.68%	25.48%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Per Share
RPS	25.90	11.84	43.88	33.28	22.02	10.63	37.18	-21.43%
YoY %	118.75%	-73.02%	31.85%	51.14%	107.15%	-71.41%	-	-
Horiz. %	69.66%	31.85%	118.02%	89.51%	59.23%	28.59%	100.00%	-
EPS	8.62	3.24	13.60	11.38	7.77	3.57	13.00	-23.97%
YoY %	166.05%	-76.18%	19.51%	46.46%	117.65%	-72.54%	-	-
Horiz. %	66.31%	24.92%	104.62%	87.54%	59.77%	27.46%	100.00%	-
DPS	3.00	1.50	7.00	4.75	3.00	1.50	6.50	-40.30%
YoY %	100.00%	-78.57%	47.37%	58.33%	100.00%	-76.92%	-	-
Horiz. %	46.15%	23.08%	107.69%	73.08%	46.15%	23.08%	100.00%	-
NAPS	0.68	0.66	0.59	0.58	0.59	0.56	0.52	19.60%
YoY %	3.03%	11.86%	1.72%	-1.69%	5.36%	7.69%	-	-
Horiz. %	130.77%	126.92%	113.46%	111.54%	113.46%	107.69%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Adjusted Per Share Value based on latest NOSH - 320,221
RPS	59.26	27.05	99.90	75.63	49.89	24.02	83.68	-20.56%
YoY %	119.08%	-72.92%	32.09%	51.59%	107.70%	-71.30%	-	-
Horiz. %	70.82%	32.33%	119.38%	90.38%	59.62%	28.70%	100.00%	-
EPS	19.72	7.40	30.96	25.85	17.60	8.06	29.26	-23.14%
YoY %	166.49%	-76.10%	19.77%	46.88%	118.36%	-72.45%	-	-
Horiz. %	67.40%	25.29%	105.81%	88.35%	60.15%	27.55%	100.00%	-
DPS	6.86	3.43	15.94	10.79	6.80	3.39	14.63	-39.67%
YoY %	100.00%	-78.48%	47.73%	58.68%	100.59%	-76.83%	-	-
Horiz. %	46.89%	23.44%	108.95%	73.75%	46.48%	23.17%	100.00%	-
NAPS	1.5557	1.508	1.3433	1.3181	1.3367	1.2652	1.1703	20.91%
YoY %	3.16%	12.26%	1.91%	-1.39%	5.65%	8.11%	-	-
Horiz. %	132.93%	128.86%	114.78%	112.63%	114.22%	108.11%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	-
Price	2.20	2.18	2.23	2.38	2.93	2.68	2.98	-
P/RPS	8.49	18.42	5.08	7.15	13.30	25.21	8.02	3.87%
YoY %	-53.91%	262.60%	-28.95%	-46.24%	-47.24%	214.34%	-	-
Horiz. %	105.86%	229.68%	63.34%	89.15%	165.84%	314.34%	100.00%	-
P/EPS	25.52	67.28	16.40	20.92	37.72	75.09	22.92	7.43%
YoY %	-62.07%	310.24%	-21.61%	-44.54%	-49.77%	227.62%	-	-
Horiz. %	111.34%	293.54%	71.55%	91.27%	164.57%	327.62%	100.00%	-
EY	3.92	1.49	6.10	4.78	2.65	1.33	4.36	-6.85%
YoY %	163.09%	-75.57%	27.62%	80.38%	99.25%	-69.50%	-	-
Horiz. %	89.91%	34.17%	139.91%	109.63%	60.78%	30.50%	100.00%	-
DY	1.36	0.69	3.14	2.00	1.02	0.56	2.18	-27.00%
YoY %	97.10%	-78.03%	57.00%	96.08%	82.14%	-74.31%	-	-
Horiz. %	62.39%	31.65%	144.04%	91.74%	46.79%	25.69%	100.00%	-
P/NAPS	3.24	3.30	3.78	4.10	4.97	4.79	5.73	-31.64%
YoY %	-1.82%	-12.70%	-7.80%	-17.51%	3.76%	-16.40%	-	-
Horiz. %	56.54%	57.59%	65.97%	71.55%	86.74%	83.60%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Price Multiplier on Announcement Date
Date	09/08/12	17/05/12	21/02/12	15/11/11	23/08/11	18/05/11	24/02/11	-
Price	2.10	2.40	2.20	2.50	2.87	2.80	2.85	-
P/RPS	8.11	20.28	5.01	7.51	13.03	26.34	7.67	3.79%
YoY %	-60.01%	304.79%	-33.29%	-42.36%	-50.53%	243.42%	-	-
Horiz. %	105.74%	264.41%	65.32%	97.91%	169.88%	343.42%	100.00%	-
P/EPS	24.36	74.07	16.18	21.97	36.95	78.45	21.92	7.29%
YoY %	-67.11%	357.79%	-26.35%	-40.54%	-52.90%	257.89%	-	-
Horiz. %	111.13%	337.91%	73.81%	100.23%	168.57%	357.89%	100.00%	-
EY	4.10	1.35	6.18	4.55	2.71	1.27	4.56	-6.84%
YoY %	203.70%	-78.16%	35.82%	67.90%	113.39%	-72.15%	-	-
Horiz. %	89.91%	29.61%	135.53%	99.78%	59.43%	27.85%	100.00%	-
DY	1.43	0.62	3.18	1.90	1.05	0.54	2.28	-26.74%
YoY %	130.65%	-80.50%	67.37%	80.95%	94.44%	-76.32%	-	-
Horiz. %	62.72%	27.19%	139.47%	83.33%	46.05%	23.68%	100.00%	-
P/NAPS	3.09	3.64	3.73	4.31	4.86	5.00	5.48	-31.77%
YoY %	-15.11%	-2.41%	-13.46%	-11.32%	-2.80%	-8.76%	-	-
Horiz. %	56.39%	66.42%	68.07%	78.65%	88.69%	91.24%	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 - 3 July 2024

MQ Trader

MQ Trading Signals

2024-07-03 16:00:00

EMA 5

Hourly

SELL

2024-07-03 16:00:00

EMA 5

30 Mins

SELL

2024-07-03 16:00:00

EMA 5

10 Mins

SELL

2024-07-03 15:55:00

EMA 5

5 Mins

SELL

2024-07-03 15:55:00

ADX

5 Mins

SELL

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 >

DNEX

DAGANG NEXCHANGE BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

949

MPI

MALAYSIAN PACIFIC INDUSTRIES

916

SALCON

SALCON BHD

872

HLIND

HONG LEONG INDUSTRIES BHD

815

YTLPOWR

YTL POWER INTERNATIONAL BHD

700

WCT

WCT HOLDINGS BERHAD

574

GENTING

GENTING BHD

565

JCY

JCY INTERNATIONAL BERHAD

547

PBBANK

PUBLIC BANK BHD

524

Daily Stocks

HSI-CXV

0.115

+0.01

168,377,100

GOHUB

0.95

+0.60

143,104,400

INIX-OR

0.02

0.00

141,839,900

HSI-HU8

0.06

-0.015

128,778,500

AIMFLEX

0.20

+0.025

127,959,400

WCT

0.985

+0.095

111,659,900

HSI-CXN

0.20

+0.02

105,628,100

JAG-WC

0.045

+0.04

95,112,700

UUE

0.705

+0.01

79,689,800

AHB-WC

0.075

+0.005

79,096,000

More active Stocks

MPI

39.68

+0.78

73,500

GOHUB

0.95

+0.60

143,104,400

GAMUDA

7.24

+0.54

21,132,300

MISC

8.90

+0.34

6,948,900

YTLPOWR

5.30

+0.25

20,505,500

BURSA

9.10

+0.22

3,270,600

PETGAS

17.94

+0.22

193,600

DLADY

36.08

+0.22

34,700

RGTBHD-WC

0.19

+0.185

4,566,500

TENAGA

14.18

+0.18

10,099,500

More gainer Stocks

NESTLE

122.10

-0.30

66,100

HSI-CVR

0.91

-0.21

16,000

TENAGA-C2L

0.14

-0.20

4,231,500

ORIENT

6.97

-0.18

1,220,900

F&N

31.74

-0.16

420,500

ALLIANZ

22.24

-0.14

9,600

VITROX

4.12

-0.13

4,095,500

ATECH

3.66

-0.12

640,800

KUAISHO-C17

0.08

-0.12

58,800

DNEX-C33

0.045

-0.105

540,100

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