[JCBNEXT] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -6.3%
YoY- -25.54%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 98,216 92,341 91,417 94,468 98,824 102,331 103,246 -3.27%
PBT 42,536 36,625 29,608 32,369 34,358 39,918 43,930 -2.12%
Tax -9,987 -7,379 -5,969 -4,594 -4,545 -4,943 -4,119 80.57%
NP 32,549 29,246 23,639 27,775 29,813 34,975 39,811 -12.57%
-
NP to SH 30,784 27,687 22,197 26,189 27,950 32,809 37,831 -12.85%
-
Tax Rate 23.48% 20.15% 20.16% 14.19% 13.23% 12.38% 9.38% -
Total Cost 65,667 63,095 67,778 66,693 69,011 67,356 63,435 2.33%
-
Net Worth 175,722 124,178 124,424 118,449 115,008 108,372 111,782 35.23%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 13,244 9,322 9,310 10,854 10,854 10,854 16,955 -15.19%
Div Payout % 43.03% 33.67% 41.94% 41.45% 38.84% 33.08% 44.82% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 175,722 124,178 124,424 118,449 115,008 108,372 111,782 35.23%
NOSH 313,790 310,445 311,061 311,709 310,833 309,636 310,508 0.70%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 33.14% 31.67% 25.86% 29.40% 30.17% 34.18% 38.56% -
ROE 17.52% 22.30% 17.84% 22.11% 24.30% 30.27% 33.84% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 31.30 29.74 29.39 30.31 31.79 33.05 33.25 -3.95%
EPS 9.81 8.92 7.14 8.40 8.99 10.60 12.18 -13.44%
DPS 4.25 3.00 3.00 3.50 3.50 3.50 5.50 -15.80%
NAPS 0.56 0.40 0.40 0.38 0.37 0.35 0.36 34.28%
Adjusted Per Share Value based on latest NOSH - 311,709
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 74.62 70.16 69.46 71.78 75.09 77.75 78.45 -3.28%
EPS 23.39 21.04 16.87 19.90 21.24 24.93 28.74 -12.84%
DPS 10.06 7.08 7.07 8.25 8.25 8.25 12.88 -15.20%
NAPS 1.3351 0.9435 0.9454 0.90 0.8738 0.8234 0.8493 35.23%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.00 1.41 1.30 1.14 0.98 1.28 1.69 -
P/RPS 6.39 4.74 4.42 3.76 3.08 3.87 5.08 16.54%
P/EPS 20.39 15.81 18.22 13.57 10.90 12.08 13.87 29.31%
EY 4.91 6.33 5.49 7.37 9.18 8.28 7.21 -22.61%
DY 2.13 2.13 2.31 3.07 3.57 2.73 3.25 -24.56%
P/NAPS 3.57 3.52 3.25 3.00 2.65 3.66 4.69 -16.64%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 18/05/10 22/02/10 17/11/09 18/08/09 14/05/09 20/02/09 21/11/08 -
Price 2.03 1.52 1.40 1.25 1.13 1.27 1.34 -
P/RPS 6.49 5.11 4.76 4.12 3.55 3.84 4.03 37.43%
P/EPS 20.69 17.04 19.62 14.88 12.57 11.99 11.00 52.43%
EY 4.83 5.87 5.10 6.72 7.96 8.34 9.09 -34.42%
DY 2.09 1.97 2.14 2.80 3.10 2.76 4.10 -36.21%
P/NAPS 3.63 3.80 3.50 3.29 3.05 3.63 3.72 -1.62%

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