[JCBNEXT] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
16-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -13.22%
YoY- 26.57%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 36,226 33,626 29,355 30,425 29,741 27,627 23,158 34.86%
PBT 17,701 16,133 11,949 14,867 15,736 12,656 10,612 40.77%
Tax -3,773 -3,980 -16 -4,584 -4,086 -3,335 -2,850 20.62%
NP 13,928 12,153 11,933 10,283 11,650 9,321 7,762 47.82%
-
NP to SH 13,350 11,289 11,508 9,646 11,115 8,692 7,177 51.42%
-
Tax Rate 21.32% 24.67% 0.13% 30.83% 25.97% 26.35% 26.86% -
Total Cost 22,298 21,473 17,422 20,142 18,091 18,306 15,396 28.09%
-
Net Worth 187,591 177,129 164,399 151,309 144,841 175,722 124,178 31.75%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 4,769 4,744 7,903 4,728 3,935 3,922 4,656 1.61%
Div Payout % 35.72% 42.03% 68.68% 49.02% 35.41% 45.13% 64.88% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 187,591 177,129 164,399 151,309 144,841 175,722 124,178 31.75%
NOSH 317,952 316,302 316,153 315,228 314,872 313,790 310,445 1.61%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 38.45% 36.14% 40.65% 33.80% 39.17% 33.74% 33.52% -
ROE 7.12% 6.37% 7.00% 6.38% 7.67% 4.95% 5.78% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 11.39 10.63 9.29 9.65 9.45 8.80 7.46 32.69%
EPS 4.20 3.57 3.64 3.06 3.53 2.77 2.31 49.13%
DPS 1.50 1.50 2.50 1.50 1.25 1.25 1.50 0.00%
NAPS 0.59 0.56 0.52 0.48 0.46 0.56 0.40 29.66%
Adjusted Per Share Value based on latest NOSH - 315,228
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 27.52 25.55 22.30 23.12 22.60 20.99 17.60 34.82%
EPS 10.14 8.58 8.74 7.33 8.45 6.60 5.45 51.44%
DPS 3.62 3.60 6.01 3.59 2.99 2.98 3.54 1.50%
NAPS 1.4253 1.3458 1.2491 1.1496 1.1005 1.3351 0.9435 31.75%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.93 2.68 2.98 2.36 2.07 2.00 1.41 -
P/RPS 25.72 25.21 32.09 24.45 21.92 22.72 18.90 22.87%
P/EPS 69.78 75.09 81.87 77.12 58.64 72.20 60.99 9.41%
EY 1.43 1.33 1.22 1.30 1.71 1.39 1.64 -8.75%
DY 0.51 0.56 0.84 0.64 0.60 0.63 1.06 -38.68%
P/NAPS 4.97 4.79 5.73 4.92 4.50 3.57 3.52 25.93%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 18/05/11 24/02/11 16/11/10 17/08/10 18/05/10 22/02/10 -
Price 2.87 2.80 2.85 2.90 2.07 2.03 1.52 -
P/RPS 25.19 26.34 30.69 30.05 21.92 23.06 20.38 15.21%
P/EPS 68.35 78.45 78.30 94.77 58.64 73.29 65.75 2.62%
EY 1.46 1.27 1.28 1.06 1.71 1.36 1.52 -2.65%
DY 0.52 0.54 0.88 0.52 0.60 0.62 0.99 -34.97%
P/NAPS 4.86 5.00 5.48 6.04 4.50 3.63 3.80 17.87%

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