[JCBNEXT] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -0.96%
YoY- 35.4%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 135,045 177,656 172,630 167,542 166,101 160,789 158,331 -10.07%
PBT 64,445 84,826 85,675 83,590 83,540 77,027 69,326 -4.75%
Tax 3,353 -18,844 -17,629 -16,887 -16,671 -15,601 -16,126 -
NP 67,798 65,982 68,046 66,703 66,869 61,426 53,200 17.56%
-
NP to SH 62,681 61,415 63,098 62,708 63,319 58,332 50,650 15.28%
-
Tax Rate -5.20% 22.21% 20.58% 20.20% 19.96% 20.25% 23.26% -
Total Cost 67,247 111,674 104,584 100,839 99,232 99,363 105,131 -25.78%
-
Net Worth 0 246,749 240,760 0 0 217,033 0 -
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 44,348 44,239 38,752 33,283 27,044 20,810 22,431 57.59%
Div Payout % 70.75% 72.03% 61.42% 53.08% 42.71% 35.68% 44.29% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 0 246,749 240,760 0 0 217,033 0 -
NOSH 636,666 632,692 633,579 315,635 315,215 319,166 321,070 57.90%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 50.20% 37.14% 39.42% 39.81% 40.26% 38.20% 33.60% -
ROE 0.00% 24.89% 26.21% 0.00% 0.00% 26.88% 0.00% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 21.21 28.08 27.25 53.08 52.69 50.38 49.31 -43.04%
EPS 9.85 9.71 9.96 19.87 20.09 18.28 15.78 -26.98%
DPS 6.97 6.99 6.12 10.50 8.50 6.50 7.00 -0.28%
NAPS 0.00 0.39 0.38 0.00 0.00 0.68 0.00 -
Adjusted Per Share Value based on latest NOSH - 315,635
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 96.46 126.90 123.31 119.67 118.64 114.85 113.09 -10.06%
EPS 44.77 43.87 45.07 44.79 45.23 41.67 36.18 15.27%
DPS 31.68 31.60 27.68 23.77 19.32 14.86 16.02 57.61%
NAPS 0.00 1.7625 1.7197 0.00 0.00 1.5502 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.44 2.48 2.29 3.90 2.81 2.20 2.36 -
P/RPS 11.50 8.83 8.40 7.35 5.33 4.37 4.79 79.39%
P/EPS 24.78 25.55 22.99 19.63 13.99 12.04 14.96 40.03%
EY 4.03 3.91 4.35 5.09 7.15 8.31 6.68 -28.62%
DY 2.85 2.82 2.67 2.69 3.02 2.95 2.97 -2.71%
P/NAPS 0.00 6.36 6.03 0.00 0.00 3.24 0.00 -
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 19/02/14 22/11/13 21/08/13 23/05/13 19/02/13 19/11/12 -
Price 2.42 2.68 2.14 4.11 3.65 2.55 2.29 -
P/RPS 11.41 9.54 7.85 7.74 6.93 5.06 4.64 82.28%
P/EPS 24.58 27.61 21.49 20.69 18.17 13.95 14.52 42.08%
EY 4.07 3.62 4.65 4.83 5.50 7.17 6.89 -29.62%
DY 2.88 2.61 2.86 2.55 2.33 2.55 3.06 -3.96%
P/NAPS 0.00 6.87 5.63 0.00 0.00 3.75 0.00 -

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
Post a Comment