[JCBNEXT] QoQ Quarter Result on 30-Jun-2010 [#2]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
17-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 27.88%
YoY- 52.39%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 33,626 29,355 30,425 29,741 27,627 23,158 24,539 23.39%
PBT 16,133 11,949 14,867 15,736 12,656 10,612 10,451 33.60%
Tax -3,980 -16 -4,584 -4,086 -3,335 -2,850 -2,524 35.51%
NP 12,153 11,933 10,283 11,650 9,321 7,762 7,927 32.99%
-
NP to SH 11,289 11,508 9,646 11,115 8,692 7,177 7,621 29.97%
-
Tax Rate 24.67% 0.13% 30.83% 25.97% 26.35% 26.86% 24.15% -
Total Cost 21,473 17,422 20,142 18,091 18,306 15,396 16,612 18.68%
-
Net Worth 177,129 164,399 151,309 144,841 175,722 124,178 124,424 26.57%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 4,744 7,903 4,728 3,935 3,922 4,656 4,665 1.12%
Div Payout % 42.03% 68.68% 49.02% 35.41% 45.13% 64.88% 61.22% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 177,129 164,399 151,309 144,841 175,722 124,178 124,424 26.57%
NOSH 316,302 316,153 315,228 314,872 313,790 310,445 311,061 1.12%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 36.14% 40.65% 33.80% 39.17% 33.74% 33.52% 32.30% -
ROE 6.37% 7.00% 6.38% 7.67% 4.95% 5.78% 6.13% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 10.63 9.29 9.65 9.45 8.80 7.46 7.89 22.00%
EPS 3.57 3.64 3.06 3.53 2.77 2.31 2.45 28.55%
DPS 1.50 2.50 1.50 1.25 1.25 1.50 1.50 0.00%
NAPS 0.56 0.52 0.48 0.46 0.56 0.40 0.40 25.17%
Adjusted Per Share Value based on latest NOSH - 314,872
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 25.55 22.30 23.12 22.60 20.99 17.60 18.64 23.41%
EPS 8.58 8.74 7.33 8.45 6.60 5.45 5.79 30.00%
DPS 3.60 6.01 3.59 2.99 2.98 3.54 3.55 0.93%
NAPS 1.3458 1.2491 1.1496 1.1005 1.3351 0.9435 0.9454 26.57%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.68 2.98 2.36 2.07 2.00 1.41 1.30 -
P/RPS 25.21 32.09 24.45 21.92 22.72 18.90 16.48 32.79%
P/EPS 75.09 81.87 77.12 58.64 72.20 60.99 53.06 26.07%
EY 1.33 1.22 1.30 1.71 1.39 1.64 1.88 -20.62%
DY 0.56 0.84 0.64 0.60 0.63 1.06 1.15 -38.13%
P/NAPS 4.79 5.73 4.92 4.50 3.57 3.52 3.25 29.54%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 18/05/11 24/02/11 16/11/10 17/08/10 18/05/10 22/02/10 17/11/09 -
Price 2.80 2.85 2.90 2.07 2.03 1.52 1.40 -
P/RPS 26.34 30.69 30.05 21.92 23.06 20.38 17.75 30.13%
P/EPS 78.45 78.30 94.77 58.64 73.29 65.75 57.14 23.55%
EY 1.27 1.28 1.06 1.71 1.36 1.52 1.75 -19.25%
DY 0.54 0.88 0.52 0.60 0.62 0.99 1.07 -36.63%
P/NAPS 5.00 5.48 6.04 4.50 3.63 3.80 3.50 26.87%

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