[JCBNEXT] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -5.83%
YoY- 325.43%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 30,425 29,741 27,627 23,158 24,539 22,892 21,752 25.04%
PBT 14,867 15,736 12,656 10,612 10,451 8,817 6,745 69.28%
Tax -4,584 -4,086 -3,335 -2,850 -2,524 -1,278 -727 240.92%
NP 10,283 11,650 9,321 7,762 7,927 7,539 6,018 42.87%
-
NP to SH 9,646 11,115 8,692 7,177 7,621 7,294 5,595 43.73%
-
Tax Rate 30.83% 25.97% 26.35% 26.86% 24.15% 14.49% 10.78% -
Total Cost 20,142 18,091 18,306 15,396 16,612 15,353 15,734 17.88%
-
Net Worth 151,309 144,841 175,722 124,178 124,424 118,449 115,008 20.04%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 4,728 3,935 3,922 4,656 4,665 - - -
Div Payout % 49.02% 35.41% 45.13% 64.88% 61.22% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 151,309 144,841 175,722 124,178 124,424 118,449 115,008 20.04%
NOSH 315,228 314,872 313,790 310,445 311,061 311,709 310,833 0.93%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 33.80% 39.17% 33.74% 33.52% 32.30% 32.93% 27.67% -
ROE 6.38% 7.67% 4.95% 5.78% 6.13% 6.16% 4.86% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 9.65 9.45 8.80 7.46 7.89 7.34 7.00 23.84%
EPS 3.06 3.53 2.77 2.31 2.45 2.34 1.80 42.39%
DPS 1.50 1.25 1.25 1.50 1.50 0.00 0.00 -
NAPS 0.48 0.46 0.56 0.40 0.40 0.38 0.37 18.92%
Adjusted Per Share Value based on latest NOSH - 310,445
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 21.73 21.24 19.73 16.54 17.53 16.35 15.54 25.02%
EPS 6.89 7.94 6.21 5.13 5.44 5.21 4.00 43.64%
DPS 3.38 2.81 2.80 3.33 3.33 0.00 0.00 -
NAPS 1.0808 1.0346 1.2552 0.887 0.8887 0.8461 0.8215 20.04%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.36 2.07 2.00 1.41 1.30 1.14 0.98 -
P/RPS 24.45 21.92 22.72 18.90 16.48 15.52 14.00 44.97%
P/EPS 77.12 58.64 72.20 60.99 53.06 48.72 54.44 26.10%
EY 1.30 1.71 1.39 1.64 1.88 2.05 1.84 -20.65%
DY 0.64 0.60 0.63 1.06 1.15 0.00 0.00 -
P/NAPS 4.92 4.50 3.57 3.52 3.25 3.00 2.65 51.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 16/11/10 17/08/10 18/05/10 22/02/10 17/11/09 18/08/09 14/05/09 -
Price 2.90 2.07 2.03 1.52 1.40 1.25 1.13 -
P/RPS 30.05 21.92 23.06 20.38 17.75 17.02 16.15 51.22%
P/EPS 94.77 58.64 73.29 65.75 57.14 53.42 62.78 31.56%
EY 1.06 1.71 1.36 1.52 1.75 1.87 1.59 -23.66%
DY 0.52 0.60 0.62 0.99 1.07 0.00 0.00 -
P/NAPS 6.04 4.50 3.63 3.80 3.50 3.29 3.05 57.63%

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