[JCBNEXT] QoQ Quarter Result on 31-Mar-2012 [#1]

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Quarter Result
Revenue	36,433	41,396	45,096	37,864	33,975	36,030	36,226	0.37%
YoY %	-11.99%	-8.20%	19.10%	11.45%	-5.70%	-0.54%	-	-
Horiz. %	100.57%	114.27%	124.49%	104.52%	93.79%	99.46%	100.00%	-
PBT	17,826	21,503	22,547	15,151	10,125	15,845	17,701	0.46%
YoY %	-17.10%	-4.63%	48.82%	49.64%	-36.10%	-10.49%	-	-
Horiz. %	100.71%	121.48%	127.38%	85.59%	57.20%	89.51%	100.00%	-
Tax	-2,458	-4,843	-4,465	-3,835	-2,983	-3,616	-3,773	-24.75%
YoY %	49.25%	-8.47%	-16.43%	-28.56%	17.51%	4.16%	-	-
Horiz. %	65.15%	128.36%	118.34%	101.64%	79.06%	95.84%	100.00%	-
NP	15,368	16,660	18,082	11,316	7,142	12,229	13,928	6.74%
YoY %	-7.76%	-7.86%	59.79%	58.44%	-41.60%	-12.20%	-	-
Horiz. %	110.34%	119.62%	129.82%	81.25%	51.28%	87.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,830	15,893	17,245	10,364	7,148	11,557	13,350	7.22%
YoY %	-6.69%	-7.84%	66.39%	44.99%	-38.15%	-13.43%	-	-
Horiz. %	111.09%	119.05%	129.18%	77.63%	53.54%	86.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.79%	22.52%	19.80%	25.31%	29.46%	22.82%	21.32%	-
YoY %	-38.77%	13.74%	-21.77%	-14.09%	29.10%	7.04%	-	-
Horiz. %	64.68%	105.63%	92.87%	118.71%	138.18%	107.04%	100.00%	-
Total Cost	21,065	24,736	27,014	26,548	26,833	23,801	22,298	-3.70%
YoY %	-14.84%	-8.43%	1.76%	-1.06%	12.74%	6.74%	-	-
Horiz. %	94.47%	110.93%	121.15%	119.06%	120.34%	106.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	217,033	227,960	217,966	211,118	188,976	185,728	187,591	10.15%
YoY %	-4.79%	4.59%	3.24%	11.72%	1.75%	-0.99%	-	-
Horiz. %	115.69%	121.52%	116.19%	112.54%	100.74%	99.01%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Dividend
Div	5,585	5,618	4,808	4,798	7,206	5,603	4,769	11.05%
YoY %	-0.59%	16.85%	0.21%	-33.42%	28.61%	17.49%	-	-
Horiz. %	117.11%	117.80%	100.82%	100.61%	151.10%	117.49%	100.00%	-
Div Payout %	37.66%	35.35%	27.88%	46.30%	100.82%	48.49%	35.72%	-
YoY %	6.53%	26.79%	-39.78%	-54.08%	107.92%	35.75%	-	-
Horiz. %	105.43%	98.96%	78.05%	129.62%	282.25%	135.75%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Equity
Net Worth	217,033	227,960	217,966	211,118	188,976	185,728	187,591	10.15%
YoY %	-4.79%	4.59%	3.24%	11.72%	1.75%	-0.99%	-	-
Horiz. %	115.69%	121.52%	116.19%	112.54%	100.74%	99.01%	100.00%	-
NOSH	319,166	321,070	320,539	319,876	320,299	320,221	317,952	0.25%
YoY %	-0.59%	0.17%	0.21%	-0.13%	0.02%	0.71%	-	-
Horiz. %	100.38%	100.98%	100.81%	100.61%	100.74%	100.71%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Ratio Analysis
NP Margin	42.18%	40.25%	40.10%	29.89%	21.02%	33.94%	38.45%	-
YoY %	4.80%	0.37%	34.16%	42.20%	-38.07%	-11.73%	-	-
Horiz. %	109.70%	104.68%	104.29%	77.74%	54.67%	88.27%	100.00%	-
ROE	6.83%	6.97%	7.91%	4.91%	3.78%	6.22%	7.12%	-
YoY %	-2.01%	-11.88%	61.10%	29.89%	-39.23%	-12.64%	-	-
Horiz. %	95.93%	97.89%	111.10%	68.96%	53.09%	87.36%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Per Share
RPS	11.42	12.89	14.07	11.84	10.61	11.25	11.39	0.17%
YoY %	-11.40%	-8.39%	18.83%	11.59%	-5.69%	-1.23%	-	-
Horiz. %	100.26%	113.17%	123.53%	103.95%	93.15%	98.77%	100.00%	-
EPS	2.32	4.95	5.38	3.24	2.23	3.61	4.20	-32.55%
YoY %	-53.13%	-7.99%	66.05%	45.29%	-38.23%	-14.05%	-	-
Horiz. %	55.24%	117.86%	128.10%	77.14%	53.10%	85.95%	100.00%	-
DPS	1.75	1.75	1.50	1.50	2.25	1.75	1.50	10.77%
YoY %	0.00%	16.67%	0.00%	-33.33%	28.57%	16.67%	-	-
Horiz. %	116.67%	116.67%	100.00%	100.00%	150.00%	116.67%	100.00%	-
NAPS	0.68	0.71	0.68	0.66	0.59	0.58	0.59	9.87%
YoY %	-4.23%	4.41%	3.03%	11.86%	1.72%	-1.69%	-	-
Horiz. %	115.25%	120.34%	115.25%	111.86%	100.00%	98.31%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 319,876
RPS	26.02	29.57	32.21	27.05	24.27	25.74	25.88	0.35%
YoY %	-12.01%	-8.20%	19.08%	11.45%	-5.71%	-0.54%	-	-
Horiz. %	100.54%	114.26%	124.46%	104.52%	93.78%	99.46%	100.00%	-
EPS	10.59	11.35	12.32	7.40	5.11	8.26	9.54	7.17%
YoY %	-6.70%	-7.87%	66.49%	44.81%	-38.14%	-13.42%	-	-
Horiz. %	111.01%	118.97%	129.14%	77.57%	53.56%	86.58%	100.00%	-
DPS	3.99	4.01	3.43	3.43	5.15	4.00	3.41	10.98%
YoY %	-0.50%	16.91%	0.00%	-33.40%	28.75%	17.30%	-	-
Horiz. %	117.01%	117.60%	100.59%	100.59%	151.03%	117.30%	100.00%	-
NAPS	1.5502	1.6283	1.5569	1.508	1.3498	1.3266	1.3399	10.15%
YoY %	-4.80%	4.59%	3.24%	11.72%	1.75%	-0.99%	-	-
Horiz. %	115.70%	121.52%	116.20%	112.55%	100.74%	99.01%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/12	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	-
Price	2.20	2.36	2.20	2.18	2.23	2.38	2.93	-
P/RPS	19.27	18.30	15.64	18.42	21.02	21.15	25.72	-17.43%
YoY %	5.30%	17.01%	-15.09%	-12.37%	-0.61%	-17.77%	-	-
Horiz. %	74.92%	71.15%	60.81%	71.62%	81.73%	82.23%	100.00%	-
P/EPS	47.35	47.68	40.89	67.28	99.93	65.95	69.78	-22.68%
YoY %	-0.69%	16.61%	-39.22%	-32.67%	51.52%	-5.49%	-	-
Horiz. %	67.86%	68.33%	58.60%	96.42%	143.21%	94.51%	100.00%	-
EY	2.11	2.10	2.45	1.49	1.00	1.52	1.43	29.45%
YoY %	0.48%	-14.29%	64.43%	49.00%	-34.21%	6.29%	-	-
Horiz. %	147.55%	146.85%	171.33%	104.20%	69.93%	106.29%	100.00%	-
DY	0.80	0.74	0.68	0.69	1.01	0.74	0.51	34.81%
YoY %	8.11%	8.82%	-1.45%	-31.68%	36.49%	45.10%	-	-
Horiz. %	156.86%	145.10%	133.33%	135.29%	198.04%	145.10%	100.00%	-
P/NAPS	3.24	3.32	3.24	3.30	3.78	4.10	4.97	-24.71%
YoY %	-2.41%	2.47%	-1.82%	-12.70%	-7.80%	-17.51%	-	-
Horiz. %	65.19%	66.80%	65.19%	66.40%	76.06%	82.49%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	19/02/13	19/11/12	09/08/12	17/05/12	21/02/12	15/11/11	23/08/11	-
Price	2.55	2.29	2.10	2.40	2.20	2.50	2.87	-
P/RPS	22.34	17.76	14.93	20.28	20.74	22.22	25.19	-7.65%
YoY %	25.79%	18.96%	-26.38%	-2.22%	-6.66%	-11.79%	-	-
Horiz. %	88.69%	70.50%	59.27%	80.51%	82.33%	88.21%	100.00%	-
P/EPS	54.88	46.26	39.03	74.07	98.58	69.27	68.35	-13.55%
YoY %	18.63%	18.52%	-47.31%	-24.86%	42.31%	1.35%	-	-
Horiz. %	80.29%	67.68%	57.10%	108.37%	144.23%	101.35%	100.00%	-
EY	1.82	2.16	2.56	1.35	1.01	1.44	1.46	15.75%
YoY %	-15.74%	-15.62%	89.63%	33.66%	-29.86%	-1.37%	-	-
Horiz. %	124.66%	147.95%	175.34%	92.47%	69.18%	98.63%	100.00%	-
DY	0.69	0.76	0.71	0.62	1.02	0.70	0.52	20.64%
YoY %	-9.21%	7.04%	14.52%	-39.22%	45.71%	34.62%	-	-
Horiz. %	132.69%	146.15%	136.54%	119.23%	196.15%	134.62%	100.00%	-
P/NAPS	3.75	3.23	3.09	3.64	3.73	4.31	4.86	-15.80%
YoY %	16.10%	4.53%	-15.11%	-2.41%	-13.46%	-11.32%	-	-
Horiz. %	77.16%	66.46%	63.58%	74.90%	76.75%	88.68%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 3 July 2024

MQ Trader

MQ Trading Signals

2024-07-03 16:00:00

EMA 5

Hourly

SELL

2024-07-03 16:00:00

EMA 5

30 Mins

SELL

2024-07-03 16:00:00

EMA 5

10 Mins

SELL

2024-07-03 15:55:00

EMA 5

5 Mins

SELL

2024-07-03 15:55:00

ADX

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

949

MPI

MALAYSIAN PACIFIC INDUSTRIES

916

SALCON

SALCON BHD

872

HLIND

HONG LEONG INDUSTRIES BHD

815

YTLPOWR

YTL POWER INTERNATIONAL BHD

700

WCT

WCT HOLDINGS BERHAD

574

GENTING

GENTING BHD

565

JCY

JCY INTERNATIONAL BERHAD

547

PBBANK

PUBLIC BANK BHD

524

Daily Stocks

HSI-CXV

0.115

+0.01

168,377,100

GOHUB

0.95

+0.60

143,104,400

INIX-OR

0.02

0.00

141,839,900

HSI-HU8

0.06

-0.015

128,778,500

AIMFLEX

0.20

+0.025

127,959,400

WCT

0.985

+0.095

111,659,900

HSI-CXN

0.20

+0.02

105,628,100

JAG-WC

0.045

+0.04

95,112,700

UUE

0.705

+0.01

79,689,800

AHB-WC

0.075

+0.005

79,096,000

More active Stocks

MPI

39.68

+0.78

73,500

GOHUB

0.95

+0.60

143,104,400

GAMUDA

7.24

+0.54

21,132,300

MISC

8.90

+0.34

6,948,900

YTLPOWR

5.30

+0.25

20,505,500

BURSA

9.10

+0.22

3,270,600

PETGAS

17.94

+0.22

193,600

DLADY

36.08

+0.22

34,700

RGTBHD-WC

0.19

+0.185

4,566,500

TENAGA

14.18

+0.18

10,099,500

More gainer Stocks

NESTLE

122.10

-0.30

66,100

HSI-CVR

0.91

-0.21

16,000

TENAGA-C2L

0.14

-0.20

4,231,500

ORIENT

6.97

-0.18

1,220,900

F&N

31.74

-0.16

420,500

ALLIANZ

22.24

-0.14

9,600

VITROX

4.12

-0.13

4,095,500

ATECH

3.66

-0.12

640,800

KUAISHO-C17

0.08

-0.12

58,800

DNEX-C33

0.045

-0.105

540,100

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More