[JCBNEXT] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 19.75%
YoY- 5.82%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 124,356 82,960 37,864 139,857 105,882 69,852 33,626 138.57%
PBT 59,201 37,698 15,151 59,804 49,679 33,834 16,133 137.34%
Tax -13,143 -8,300 -3,835 -14,352 -11,369 -7,753 -3,980 121.27%
NP 46,058 29,398 11,316 45,452 38,310 26,081 12,153 142.48%
-
NP to SH 43,502 27,609 10,364 43,344 36,196 24,639 11,289 145.18%
-
Tax Rate 22.20% 22.02% 25.31% 24.00% 22.88% 22.91% 24.67% -
Total Cost 78,298 53,562 26,548 94,405 67,572 43,771 21,473 136.34%
-
Net Worth 227,608 217,797 211,118 188,064 184,529 187,144 177,129 18.14%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 15,227 9,608 4,798 22,312 15,112 9,515 4,744 117.13%
Div Payout % 35.00% 34.80% 46.30% 51.48% 41.75% 38.62% 42.03% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 227,608 217,797 211,118 188,064 184,529 187,144 177,129 18.14%
NOSH 320,574 320,290 319,876 318,752 318,154 317,194 316,302 0.89%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 37.04% 35.44% 29.89% 32.50% 36.18% 37.34% 36.14% -
ROE 19.11% 12.68% 4.91% 23.05% 19.62% 13.17% 6.37% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 38.79 25.90 11.84 43.88 33.28 22.02 10.63 136.46%
EPS 13.57 8.62 3.24 13.60 11.38 7.77 3.57 142.96%
DPS 4.75 3.00 1.50 7.00 4.75 3.00 1.50 115.19%
NAPS 0.71 0.68 0.66 0.59 0.58 0.59 0.56 17.09%
Adjusted Per Share Value based on latest NOSH - 320,299
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 88.83 59.26 27.05 99.90 75.63 49.89 24.02 138.57%
EPS 31.07 19.72 7.40 30.96 25.85 17.60 8.06 145.24%
DPS 10.88 6.86 3.43 15.94 10.79 6.80 3.39 117.11%
NAPS 1.6258 1.5557 1.508 1.3433 1.3181 1.3367 1.2652 18.14%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.36 2.20 2.18 2.23 2.38 2.93 2.68 -
P/RPS 6.08 8.49 18.42 5.08 7.15 13.30 25.21 -61.15%
P/EPS 17.39 25.52 67.28 16.40 20.92 37.72 75.09 -62.18%
EY 5.75 3.92 1.49 6.10 4.78 2.65 1.33 164.67%
DY 2.01 1.36 0.69 3.14 2.00 1.02 0.56 133.88%
P/NAPS 3.32 3.24 3.30 3.78 4.10 4.97 4.79 -21.62%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 19/11/12 09/08/12 17/05/12 21/02/12 15/11/11 23/08/11 18/05/11 -
Price 2.29 2.10 2.40 2.20 2.50 2.87 2.80 -
P/RPS 5.90 8.11 20.28 5.01 7.51 13.03 26.34 -63.01%
P/EPS 16.88 24.36 74.07 16.18 21.97 36.95 78.45 -63.99%
EY 5.93 4.10 1.35 6.18 4.55 2.71 1.27 178.57%
DY 2.07 1.43 0.62 3.18 1.90 1.05 0.54 144.33%
P/NAPS 3.23 3.09 3.64 3.73 4.31 4.86 5.00 -25.21%

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