[JCBNEXT] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 34.99%
YoY- -15.61%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 87,793 57,368 27,627 92,341 69,183 44,644 21,752 153.28%
PBT 43,259 28,392 12,656 36,625 26,013 15,562 6,745 244.80%
Tax -12,005 -7,421 -3,335 -7,379 -4,529 -2,005 -727 547.35%
NP 31,254 20,971 9,321 29,246 21,484 13,557 6,018 199.59%
-
NP to SH 29,453 19,807 8,692 27,687 20,510 12,889 5,595 202.30%
-
Tax Rate 27.75% 26.14% 26.35% 20.15% 17.41% 12.88% 10.78% -
Total Cost 56,539 36,397 18,306 63,095 47,699 31,087 15,734 134.42%
-
Net Worth 151,041 144,622 175,722 124,562 124,491 118,304 115,008 19.90%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 12,586 7,859 3,922 9,342 4,668 - - -
Div Payout % 42.74% 39.68% 45.13% 33.74% 22.76% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 151,041 144,622 175,722 124,562 124,491 118,304 115,008 19.90%
NOSH 314,668 314,396 313,790 311,406 311,229 311,328 310,833 0.82%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 35.60% 36.56% 33.74% 31.67% 31.05% 30.37% 27.67% -
ROE 19.50% 13.70% 4.95% 22.23% 16.48% 10.89% 4.86% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 27.90 18.25 8.80 29.65 22.23 14.34 7.00 151.17%
EPS 9.36 6.30 2.77 8.90 6.59 4.14 1.80 199.84%
DPS 4.00 2.50 1.25 3.00 1.50 0.00 0.00 -
NAPS 0.48 0.46 0.56 0.40 0.40 0.38 0.37 18.92%
Adjusted Per Share Value based on latest NOSH - 310,445
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 62.71 40.98 19.73 65.96 49.42 31.89 15.54 153.25%
EPS 21.04 14.15 6.21 19.78 14.65 9.21 4.00 202.14%
DPS 8.99 5.61 2.80 6.67 3.33 0.00 0.00 -
NAPS 1.0789 1.033 1.2552 0.8897 0.8892 0.845 0.8215 19.90%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.36 2.07 2.00 1.41 1.30 1.14 0.98 -
P/RPS 8.46 11.34 22.72 4.76 5.85 7.95 14.00 -28.50%
P/EPS 25.21 32.86 72.20 15.86 19.73 27.54 54.44 -40.11%
EY 3.97 3.04 1.39 6.31 5.07 3.63 1.84 66.89%
DY 1.69 1.21 0.63 2.13 1.15 0.00 0.00 -
P/NAPS 4.92 4.50 3.57 3.52 3.25 3.00 2.65 51.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 16/11/10 17/08/10 18/05/10 22/02/10 17/11/09 18/08/09 14/05/09 -
Price 2.90 2.07 2.03 1.52 1.40 1.25 1.13 -
P/RPS 10.39 11.34 23.06 5.13 6.30 8.72 16.15 -25.45%
P/EPS 30.98 32.86 73.29 17.10 21.24 30.19 62.78 -37.52%
EY 3.23 3.04 1.36 5.85 4.71 3.31 1.59 60.33%
DY 1.38 1.21 0.62 1.97 1.07 0.00 0.00 -
P/NAPS 6.04 4.50 3.63 3.80 3.50 3.29 3.05 57.63%

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