[JCBNEXT] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
19-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 57.56%
YoY- 20.18%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 89,713 43,176 160,789 124,356 82,960 37,864 139,857 -25.64%
PBT 44,261 21,664 77,027 59,201 37,698 15,151 59,804 -18.19%
Tax -9,586 -4,905 -15,601 -13,143 -8,300 -3,835 -14,352 -23.60%
NP 34,675 16,759 61,426 46,058 29,398 11,316 45,452 -16.52%
-
NP to SH 31,985 15,351 58,332 43,502 27,609 10,364 43,344 -18.35%
-
Tax Rate 21.66% 22.64% 20.25% 22.20% 22.02% 25.31% 24.00% -
Total Cost 55,038 26,417 99,363 78,298 53,562 26,548 94,405 -30.23%
-
Net Worth 220,803 226,955 217,745 227,608 217,797 211,118 188,064 11.30%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 22,080 11,032 20,813 15,227 9,608 4,798 22,312 -0.69%
Div Payout % 69.03% 71.87% 35.68% 35.00% 34.80% 46.30% 51.48% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 220,803 226,955 217,745 227,608 217,797 211,118 188,064 11.30%
NOSH 315,433 315,215 320,213 320,574 320,290 319,876 318,752 -0.69%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 38.65% 38.82% 38.20% 37.04% 35.44% 29.89% 32.50% -
ROE 14.49% 6.76% 26.79% 19.11% 12.68% 4.91% 23.05% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 28.44 13.70 50.21 38.79 25.90 11.84 43.88 -25.12%
EPS 10.14 4.87 9.11 13.57 8.62 3.24 13.60 -17.79%
DPS 7.00 3.50 6.50 4.75 3.00 1.50 7.00 0.00%
NAPS 0.70 0.72 0.68 0.71 0.68 0.66 0.59 12.08%
Adjusted Per Share Value based on latest NOSH - 321,070
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 64.08 30.84 114.85 88.83 59.26 27.05 99.90 -25.64%
EPS 22.85 10.97 41.67 31.07 19.72 7.40 30.96 -18.34%
DPS 15.77 7.88 14.87 10.88 6.86 3.43 15.94 -0.71%
NAPS 1.5772 1.6211 1.5553 1.6258 1.5557 1.508 1.3433 11.30%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 3.90 2.81 2.20 2.36 2.20 2.18 2.23 -
P/RPS 13.71 20.52 4.38 6.08 8.49 18.42 5.08 93.95%
P/EPS 38.46 57.70 12.08 17.39 25.52 67.28 16.40 76.60%
EY 2.60 1.73 8.28 5.75 3.92 1.49 6.10 -43.39%
DY 1.79 1.25 2.95 2.01 1.36 0.69 3.14 -31.27%
P/NAPS 5.57 3.90 3.24 3.32 3.24 3.30 3.78 29.52%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 21/08/13 23/05/13 19/02/13 19/11/12 09/08/12 17/05/12 21/02/12 -
Price 4.11 3.65 2.55 2.29 2.10 2.40 2.20 -
P/RPS 14.45 26.65 5.08 5.90 8.11 20.28 5.01 102.75%
P/EPS 40.53 74.95 14.00 16.88 24.36 74.07 16.18 84.54%
EY 2.47 1.33 7.14 5.93 4.10 1.35 6.18 -45.77%
DY 1.70 0.96 2.55 2.07 1.43 0.62 3.18 -34.15%
P/NAPS 5.87 5.07 3.75 3.23 3.09 3.64 3.73 35.33%

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