[JCBNEXT] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
09-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 66.39%
YoY- 29.18%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 43,176 36,433 41,396 45,096 37,864 33,975 36,030 12.80%
PBT 21,664 17,826 21,503 22,547 15,151 10,125 15,845 23.16%
Tax -4,905 -2,458 -4,843 -4,465 -3,835 -2,983 -3,616 22.51%
NP 16,759 15,368 16,660 18,082 11,316 7,142 12,229 23.35%
-
NP to SH 15,351 14,830 15,893 17,245 10,364 7,148 11,557 20.81%
-
Tax Rate 22.64% 13.79% 22.52% 19.80% 25.31% 29.46% 22.82% -
Total Cost 26,417 21,065 24,736 27,014 26,548 26,833 23,801 7.19%
-
Net Worth 226,955 217,033 227,960 217,966 211,118 188,976 185,728 14.28%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 11,032 5,585 5,618 4,808 4,798 7,206 5,603 57.02%
Div Payout % 71.87% 37.66% 35.35% 27.88% 46.30% 100.82% 48.49% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 226,955 217,033 227,960 217,966 211,118 188,976 185,728 14.28%
NOSH 315,215 319,166 321,070 320,539 319,876 320,299 320,221 -1.04%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 38.82% 42.18% 40.25% 40.10% 29.89% 21.02% 33.94% -
ROE 6.76% 6.83% 6.97% 7.91% 4.91% 3.78% 6.22% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 13.70 11.42 12.89 14.07 11.84 10.61 11.25 14.02%
EPS 4.87 2.32 4.95 5.38 3.24 2.23 3.61 22.06%
DPS 3.50 1.75 1.75 1.50 1.50 2.25 1.75 58.67%
NAPS 0.72 0.68 0.71 0.68 0.66 0.59 0.58 15.49%
Adjusted Per Share Value based on latest NOSH - 320,539
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 30.84 26.02 29.57 32.21 27.05 24.27 25.74 12.79%
EPS 10.97 10.59 11.35 12.32 7.40 5.11 8.26 20.80%
DPS 7.88 3.99 4.01 3.43 3.43 5.15 4.00 57.08%
NAPS 1.6211 1.5502 1.6283 1.5569 1.508 1.3498 1.3266 14.28%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.81 2.20 2.36 2.20 2.18 2.23 2.38 -
P/RPS 20.52 19.27 18.30 15.64 18.42 21.02 21.15 -1.99%
P/EPS 57.70 47.35 47.68 40.89 67.28 99.93 65.95 -8.51%
EY 1.73 2.11 2.10 2.45 1.49 1.00 1.52 9.00%
DY 1.25 0.80 0.74 0.68 0.69 1.01 0.74 41.79%
P/NAPS 3.90 3.24 3.32 3.24 3.30 3.78 4.10 -3.27%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/05/13 19/02/13 19/11/12 09/08/12 17/05/12 21/02/12 15/11/11 -
Price 3.65 2.55 2.29 2.10 2.40 2.20 2.50 -
P/RPS 26.65 22.34 17.76 14.93 20.28 20.74 22.22 12.87%
P/EPS 74.95 54.88 46.26 39.03 74.07 98.58 69.27 5.38%
EY 1.33 1.82 2.16 2.56 1.35 1.01 1.44 -5.15%
DY 0.96 0.69 0.76 0.71 0.62 1.02 0.70 23.41%
P/NAPS 5.07 3.75 3.23 3.09 3.64 3.73 4.31 11.42%

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