[JCBNEXT] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -73.68%
YoY- 48.12%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 177,656 136,197 89,713 43,176 160,789 124,356 82,960 65.90%
PBT 84,858 67,849 44,261 21,664 77,027 59,201 37,698 71.50%
Tax -18,843 -15,171 -9,586 -4,905 -15,601 -13,143 -8,300 72.47%
NP 66,015 52,678 34,675 16,759 61,426 46,058 29,398 71.22%
-
NP to SH 61,428 48,268 31,985 15,351 58,332 43,502 27,609 70.18%
-
Tax Rate 22.21% 22.36% 21.66% 22.64% 20.25% 22.20% 22.02% -
Total Cost 111,641 83,519 55,038 26,417 99,363 78,298 53,562 62.95%
-
Net Worth 246,470 240,076 220,803 226,955 217,745 227,608 217,797 8.57%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 44,238 33,168 22,080 11,032 20,813 15,227 9,608 175.99%
Div Payout % 72.02% 68.72% 69.03% 71.87% 35.68% 35.00% 34.80% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 246,470 240,076 220,803 226,955 217,745 227,608 217,797 8.57%
NOSH 631,975 631,780 315,433 315,215 320,213 320,574 320,290 57.12%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 37.16% 38.68% 38.65% 38.82% 38.20% 37.04% 35.44% -
ROE 24.92% 20.11% 14.49% 6.76% 26.79% 19.11% 12.68% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 28.11 21.56 28.44 13.70 50.21 38.79 25.90 5.59%
EPS 9.72 7.64 10.14 4.87 9.11 13.57 8.62 8.31%
DPS 7.00 5.25 7.00 3.50 6.50 4.75 3.00 75.64%
NAPS 0.39 0.38 0.70 0.72 0.68 0.71 0.68 -30.90%
Adjusted Per Share Value based on latest NOSH - 315,215
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 126.90 97.28 64.08 30.84 114.85 88.83 59.26 65.90%
EPS 43.88 34.48 22.85 10.97 41.67 31.07 19.72 70.19%
DPS 31.60 23.69 15.77 7.88 14.87 10.88 6.86 176.07%
NAPS 1.7605 1.7148 1.5772 1.6211 1.5553 1.6258 1.5557 8.56%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.48 2.29 3.90 2.81 2.20 2.36 2.20 -
P/RPS 8.82 10.62 13.71 20.52 4.38 6.08 8.49 2.56%
P/EPS 25.51 29.97 38.46 57.70 12.08 17.39 25.52 -0.02%
EY 3.92 3.34 2.60 1.73 8.28 5.75 3.92 0.00%
DY 2.82 2.29 1.79 1.25 2.95 2.01 1.36 62.39%
P/NAPS 6.36 6.03 5.57 3.90 3.24 3.32 3.24 56.58%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 19/02/14 22/11/13 21/08/13 23/05/13 19/02/13 19/11/12 09/08/12 -
Price 2.68 2.14 4.11 3.65 2.55 2.29 2.10 -
P/RPS 9.53 9.93 14.45 26.65 5.08 5.90 8.11 11.32%
P/EPS 27.57 28.01 40.53 74.95 14.00 16.88 24.36 8.57%
EY 3.63 3.57 2.47 1.33 7.14 5.93 4.10 -7.77%
DY 2.61 2.45 1.70 0.96 2.55 2.07 1.43 49.18%
P/NAPS 6.87 5.63 5.87 5.07 3.75 3.23 3.09 70.09%

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