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

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Cumulative Result
Revenue	177,656	136,197	89,713	43,176	160,789	124,356	82,960	65.90%
YoY %	30.44%	51.81%	107.78%	-73.15%	29.30%	49.90%	-	-
Horiz. %	214.15%	164.17%	108.14%	52.04%	193.82%	149.90%	100.00%	-
PBT	84,858	67,849	44,261	21,664	77,027	59,201	37,698	71.50%
YoY %	25.07%	53.29%	104.31%	-71.87%	30.11%	57.04%	-	-
Horiz. %	225.10%	179.98%	117.41%	57.47%	204.33%	157.04%	100.00%	-
Tax	-18,843	-15,171	-9,586	-4,905	-15,601	-13,143	-8,300	72.47%
YoY %	-24.20%	-58.26%	-95.43%	68.56%	-18.70%	-58.35%	-	-
Horiz. %	227.02%	182.78%	115.49%	59.10%	187.96%	158.35%	100.00%	-
NP	66,015	52,678	34,675	16,759	61,426	46,058	29,398	71.22%
YoY %	25.32%	51.92%	106.90%	-72.72%	33.37%	56.67%	-	-
Horiz. %	224.56%	179.19%	117.95%	57.01%	208.95%	156.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	61,428	48,268	31,985	15,351	58,332	43,502	27,609	70.18%
YoY %	27.26%	50.91%	108.36%	-73.68%	34.09%	57.56%	-	-
Horiz. %	222.49%	174.83%	115.85%	55.60%	211.28%	157.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.21%	22.36%	21.66%	22.64%	20.25%	22.20%	22.02%	-
YoY %	-0.67%	3.23%	-4.33%	11.80%	-8.78%	0.82%	-	-
Horiz. %	100.86%	101.54%	98.37%	102.82%	91.96%	100.82%	100.00%	-
Total Cost	111,641	83,519	55,038	26,417	99,363	78,298	53,562	62.95%
YoY %	33.67%	51.75%	108.34%	-73.41%	26.90%	46.18%	-	-
Horiz. %	208.43%	155.93%	102.76%	49.32%	185.51%	146.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	246,470	240,076	220,803	226,955	217,745	227,608	217,797	8.57%
YoY %	2.66%	8.73%	-2.71%	4.23%	-4.33%	4.50%	-	-
Horiz. %	113.17%	110.23%	101.38%	104.20%	99.98%	104.50%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Dividend
Div	44,238	33,168	22,080	11,032	20,813	15,227	9,608	175.99%
YoY %	33.38%	50.22%	100.15%	-46.99%	36.68%	58.48%	-	-
Horiz. %	460.43%	345.21%	229.81%	114.82%	216.62%	158.48%	100.00%	-
Div Payout %	72.02%	68.72%	69.03%	71.87%	35.68%	35.00%	34.80%	-
YoY %	4.80%	-0.45%	-3.95%	101.43%	1.94%	0.57%	-	-
Horiz. %	206.95%	197.47%	198.36%	206.52%	102.53%	100.57%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Equity
Net Worth	246,470	240,076	220,803	226,955	217,745	227,608	217,797	8.57%
YoY %	2.66%	8.73%	-2.71%	4.23%	-4.33%	4.50%	-	-
Horiz. %	113.17%	110.23%	101.38%	104.20%	99.98%	104.50%	100.00%	-
NOSH	631,975	631,780	315,433	315,215	320,213	320,574	320,290	57.12%
YoY %	0.03%	100.29%	0.07%	-1.56%	-0.11%	0.09%	-	-
Horiz. %	197.31%	197.25%	98.48%	98.42%	99.98%	100.09%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Ratio Analysis
NP Margin	37.16%	38.68%	38.65%	38.82%	38.20%	37.04%	35.44%	-
YoY %	-3.93%	0.08%	-0.44%	1.62%	3.13%	4.51%	-	-
Horiz. %	104.85%	109.14%	109.06%	109.54%	107.79%	104.51%	100.00%	-
ROE	24.92%	20.11%	14.49%	6.76%	26.79%	19.11%	12.68%	-
YoY %	23.92%	38.79%	114.35%	-74.77%	40.19%	50.71%	-	-
Horiz. %	196.53%	158.60%	114.27%	53.31%	211.28%	150.71%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Per Share
RPS	28.11	21.56	28.44	13.70	50.21	38.79	25.90	5.59%
YoY %	30.38%	-24.19%	107.59%	-72.71%	29.44%	49.77%	-	-
Horiz. %	108.53%	83.24%	109.81%	52.90%	193.86%	149.77%	100.00%	-
EPS	9.72	7.64	10.14	4.87	9.11	13.57	8.62	8.31%
YoY %	27.23%	-24.65%	108.21%	-46.54%	-32.87%	57.42%	-	-
Horiz. %	112.76%	88.63%	117.63%	56.50%	105.68%	157.42%	100.00%	-
DPS	7.00	5.25	7.00	3.50	6.50	4.75	3.00	75.64%
YoY %	33.33%	-25.00%	100.00%	-46.15%	36.84%	58.33%	-	-
Horiz. %	233.33%	175.00%	233.33%	116.67%	216.67%	158.33%	100.00%	-
NAPS	0.39	0.38	0.70	0.72	0.68	0.71	0.68	-30.90%
YoY %	2.63%	-45.71%	-2.78%	5.88%	-4.23%	4.41%	-	-
Horiz. %	57.35%	55.88%	102.94%	105.88%	100.00%	104.41%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 315,215
RPS	126.90	97.28	64.08	30.84	114.85	88.83	59.26	65.90%
YoY %	30.45%	51.81%	107.78%	-73.15%	29.29%	49.90%	-	-
Horiz. %	214.14%	164.16%	108.13%	52.04%	193.81%	149.90%	100.00%	-
EPS	43.88	34.48	22.85	10.97	41.67	31.07	19.72	70.19%
YoY %	27.26%	50.90%	108.30%	-73.67%	34.12%	57.56%	-	-
Horiz. %	222.52%	174.85%	115.87%	55.63%	211.31%	157.56%	100.00%	-
DPS	31.60	23.69	15.77	7.88	14.87	10.88	6.86	176.07%
YoY %	33.39%	50.22%	100.13%	-47.01%	36.67%	58.60%	-	-
Horiz. %	460.64%	345.34%	229.88%	114.87%	216.76%	158.60%	100.00%	-
NAPS	1.7605	1.7148	1.5772	1.6211	1.5553	1.6258	1.5557	8.56%
YoY %	2.67%	8.72%	-2.71%	4.23%	-4.34%	4.51%	-	-
Horiz. %	113.16%	110.23%	101.38%	104.20%	99.97%	104.51%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-16.95%	-22.54%	-33.19%	368.49%	-27.96%	-28.39%	-	-
Horiz. %	103.89%	125.09%	161.48%	241.70%	51.59%	71.61%	100.00%	-
P/EPS	25.51	29.97	38.46	57.70	12.08	17.39	25.52	-0.02%
YoY %	-14.88%	-22.07%	-33.34%	377.65%	-30.53%	-31.86%	-	-
Horiz. %	99.96%	117.44%	150.71%	226.10%	47.34%	68.14%	100.00%	-
EY	3.92	3.34	2.60	1.73	8.28	5.75	3.92	0.00%
YoY %	17.37%	28.46%	50.29%	-79.11%	44.00%	46.68%	-	-
Horiz. %	100.00%	85.20%	66.33%	44.13%	211.22%	146.68%	100.00%	-
DY	2.82	2.29	1.79	1.25	2.95	2.01	1.36	62.39%
YoY %	23.14%	27.93%	43.20%	-57.63%	46.77%	47.79%	-	-
Horiz. %	207.35%	168.38%	131.62%	91.91%	216.91%	147.79%	100.00%	-
P/NAPS	6.36	6.03	5.57	3.90	3.24	3.32	3.24	56.58%
YoY %	5.47%	8.26%	42.82%	20.37%	-2.41%	2.47%	-	-
Horiz. %	196.30%	186.11%	171.91%	120.37%	100.00%	102.47%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-4.03%	-31.28%	-45.78%	424.61%	-13.90%	-27.25%	-	-
Horiz. %	117.51%	122.44%	178.18%	328.61%	62.64%	72.75%	100.00%	-
P/EPS	27.57	28.01	40.53	74.95	14.00	16.88	24.36	8.57%
YoY %	-1.57%	-30.89%	-45.92%	435.36%	-17.06%	-30.71%	-	-
Horiz. %	113.18%	114.98%	166.38%	307.68%	57.47%	69.29%	100.00%	-
EY	3.63	3.57	2.47	1.33	7.14	5.93	4.10	-7.77%
YoY %	1.68%	44.53%	85.71%	-81.37%	20.40%	44.63%	-	-
Horiz. %	88.54%	87.07%	60.24%	32.44%	174.15%	144.63%	100.00%	-
DY	2.61	2.45	1.70	0.96	2.55	2.07	1.43	49.18%
YoY %	6.53%	44.12%	77.08%	-62.35%	23.19%	44.76%	-	-
Horiz. %	182.52%	171.33%	118.88%	67.13%	178.32%	144.76%	100.00%	-
P/NAPS	6.87	5.63	5.87	5.07	3.75	3.23	3.09	70.09%
YoY %	22.02%	-4.09%	15.78%	35.20%	16.10%	4.53%	-	-
Horiz. %	222.33%	182.20%	189.97%	164.08%	121.36%	104.53%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 3 July 2024

MQ Trader

MQ Trading Signals

2024-07-03 16:00:00

EMA 5

Hourly

SELL

2024-07-03 16:00:00

EMA 5

30 Mins

SELL

2024-07-03 16:00:00

EMA 5

10 Mins

SELL

2024-07-03 15:55:00

EMA 5

5 Mins

SELL

2024-07-03 15:55:00

ADX

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

949

MPI

MALAYSIAN PACIFIC INDUSTRIES

916

SALCON

SALCON BHD

872

HLIND

HONG LEONG INDUSTRIES BHD

815

YTLPOWR

YTL POWER INTERNATIONAL BHD

700

WCT

WCT HOLDINGS BERHAD

574

GENTING

GENTING BHD

565

JCY

JCY INTERNATIONAL BERHAD

547

PBBANK

PUBLIC BANK BHD

524

Daily Stocks

HSI-CXV

0.115

+0.01

168,377,100

GOHUB

0.95

+0.60

143,104,400

INIX-OR

0.02

0.00

141,839,900

HSI-HU8

0.06

-0.015

128,778,500

AIMFLEX

0.20

+0.025

127,959,400

WCT

0.985

+0.095

111,659,900

HSI-CXN

0.20

+0.02

105,628,100

JAG-WC

0.045

+0.04

95,112,700

UUE

0.705

+0.01

79,689,800

AHB-WC

0.075

+0.005

79,096,000

More active Stocks

MPI

39.68

+0.78

73,500

GOHUB

0.95

+0.60

143,104,400

GAMUDA

7.24

+0.54

21,132,300

MISC

8.90

+0.34

6,948,900

YTLPOWR

5.30

+0.25

20,505,500

BURSA

9.10

+0.22

3,270,600

PETGAS

17.94

+0.22

193,600

DLADY

36.08

+0.22

34,700

RGTBHD-WC

0.19

+0.185

4,566,500

TENAGA

14.18

+0.18

10,099,500

More gainer Stocks

NESTLE

122.10

-0.30

66,100

HSI-CVR

0.91

-0.21

16,000

TENAGA-C2L

0.14

-0.20

4,231,500

ORIENT

6.97

-0.18

1,220,900

F&N

31.74

-0.16

420,500

ALLIANZ

22.24

-0.14

9,600

VITROX

4.12

-0.13

4,095,500

ATECH

3.66

-0.12

640,800

KUAISHO-C17

0.08

-0.12

58,800

DNEX-C33

0.045

-0.105

540,100

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More