[JCBNEXT] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 39.07%
YoY- 47.94%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 105,882 69,852 33,626 117,148 87,793 57,368 27,627 144.70%
PBT 49,679 33,834 16,133 55,208 43,259 28,392 12,656 148.63%
Tax -11,369 -7,753 -3,980 -12,021 -12,005 -7,421 -3,335 126.33%
NP 38,310 26,081 12,153 43,187 31,254 20,971 9,321 156.36%
-
NP to SH 36,196 24,639 11,289 40,961 29,453 19,807 8,692 158.61%
-
Tax Rate 22.88% 22.91% 24.67% 21.77% 27.75% 26.14% 26.35% -
Total Cost 67,572 43,771 21,473 73,961 56,539 36,397 18,306 138.65%
-
Net Worth 184,529 187,144 177,129 163,843 151,041 144,622 175,722 3.31%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 15,112 9,515 4,744 20,480 12,586 7,859 3,922 145.57%
Div Payout % 41.75% 38.62% 42.03% 50.00% 42.74% 39.68% 45.13% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 184,529 187,144 177,129 163,843 151,041 144,622 175,722 3.31%
NOSH 318,154 317,194 316,302 315,084 314,668 314,396 313,790 0.92%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 36.18% 37.34% 36.14% 36.87% 35.60% 36.56% 33.74% -
ROE 19.62% 13.17% 6.37% 25.00% 19.50% 13.70% 4.95% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 33.28 22.02 10.63 37.18 27.90 18.25 8.80 142.53%
EPS 11.38 7.77 3.57 13.00 9.36 6.30 2.77 156.29%
DPS 4.75 3.00 1.50 6.50 4.00 2.50 1.25 143.31%
NAPS 0.58 0.59 0.56 0.52 0.48 0.46 0.56 2.36%
Adjusted Per Share Value based on latest NOSH - 316,153
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 75.63 49.89 24.02 83.68 62.71 40.98 19.73 144.73%
EPS 25.85 17.60 8.06 29.26 21.04 14.15 6.21 158.54%
DPS 10.79 6.80 3.39 14.63 8.99 5.61 2.80 145.59%
NAPS 1.3181 1.3367 1.2652 1.1703 1.0789 1.033 1.2552 3.31%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 2.38 2.93 2.68 2.98 2.36 2.07 2.00 -
P/RPS 7.15 13.30 25.21 8.02 8.46 11.34 22.72 -53.70%
P/EPS 20.92 37.72 75.09 22.92 25.21 32.86 72.20 -56.17%
EY 4.78 2.65 1.33 4.36 3.97 3.04 1.39 127.65%
DY 2.00 1.02 0.56 2.18 1.69 1.21 0.63 115.85%
P/NAPS 4.10 4.97 4.79 5.73 4.92 4.50 3.57 9.65%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 15/11/11 23/08/11 18/05/11 24/02/11 16/11/10 17/08/10 18/05/10 -
Price 2.50 2.87 2.80 2.85 2.90 2.07 2.03 -
P/RPS 7.51 13.03 26.34 7.67 10.39 11.34 23.06 -52.63%
P/EPS 21.97 36.95 78.45 21.92 30.98 32.86 73.29 -55.17%
EY 4.55 2.71 1.27 4.56 3.23 3.04 1.36 123.52%
DY 1.90 1.05 0.54 2.28 1.38 1.21 0.62 110.83%
P/NAPS 4.31 4.86 5.00 5.48 6.04 4.50 3.63 12.11%

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