[JCBNEXT] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 4.48%
YoY- -34.38%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 29,741 27,627 23,158 24,539 22,892 21,752 22,234 21.46%
PBT 15,736 12,656 10,612 10,451 8,817 6,745 3,595 168.31%
Tax -4,086 -3,335 -2,850 -2,524 -1,278 -727 -1,440 100.81%
NP 11,650 9,321 7,762 7,927 7,539 6,018 2,155 208.97%
-
NP to SH 11,115 8,692 7,177 7,621 7,294 5,595 1,687 252.66%
-
Tax Rate 25.97% 26.35% 26.86% 24.15% 14.49% 10.78% 40.06% -
Total Cost 18,091 18,306 15,396 16,612 15,353 15,734 20,079 -6.73%
-
Net Worth 144,841 175,722 124,178 124,424 118,449 115,008 108,372 21.39%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 3,935 3,922 4,656 4,665 - - 4,644 -10.48%
Div Payout % 35.41% 45.13% 64.88% 61.22% - - 275.31% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 144,841 175,722 124,178 124,424 118,449 115,008 108,372 21.39%
NOSH 314,872 313,790 310,445 311,061 311,709 310,833 309,636 1.12%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 39.17% 33.74% 33.52% 32.30% 32.93% 27.67% 9.69% -
ROE 7.67% 4.95% 5.78% 6.13% 6.16% 4.86% 1.56% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 9.45 8.80 7.46 7.89 7.34 7.00 7.18 20.15%
EPS 3.53 2.77 2.31 2.45 2.34 1.80 0.54 250.81%
DPS 1.25 1.25 1.50 1.50 0.00 0.00 1.50 -11.47%
NAPS 0.46 0.56 0.40 0.40 0.38 0.37 0.35 20.04%
Adjusted Per Share Value based on latest NOSH - 311,061
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 22.60 20.99 17.60 18.64 17.39 16.53 16.89 21.49%
EPS 8.45 6.60 5.45 5.79 5.54 4.25 1.28 253.12%
DPS 2.99 2.98 3.54 3.55 0.00 0.00 3.53 -10.50%
NAPS 1.1005 1.3351 0.9435 0.9454 0.90 0.8738 0.8234 21.39%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.07 2.00 1.41 1.30 1.14 0.98 1.28 -
P/RPS 21.92 22.72 18.90 16.48 15.52 14.00 17.83 14.80%
P/EPS 58.64 72.20 60.99 53.06 48.72 54.44 234.93 -60.45%
EY 1.71 1.39 1.64 1.88 2.05 1.84 0.43 151.64%
DY 0.60 0.63 1.06 1.15 0.00 0.00 1.17 -36.00%
P/NAPS 4.50 3.57 3.52 3.25 3.00 2.65 3.66 14.81%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 17/08/10 18/05/10 22/02/10 17/11/09 18/08/09 14/05/09 20/02/09 -
Price 2.07 2.03 1.52 1.40 1.25 1.13 1.27 -
P/RPS 21.92 23.06 20.38 17.75 17.02 16.15 17.69 15.41%
P/EPS 58.64 73.29 65.75 57.14 53.42 62.78 233.10 -60.25%
EY 1.71 1.36 1.52 1.75 1.87 1.59 0.43 151.64%
DY 0.60 0.62 0.99 1.07 0.00 0.00 1.18 -36.37%
P/NAPS 4.50 3.63 3.80 3.50 3.29 3.05 3.63 15.44%

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