[JCBNEXT] QoQ TTM Result on 30-Sep-2011 [#3]

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
TTM Result
Revenue	152,965	144,095	139,857	135,196	129,591	123,106	117,107	19.51%
YoY %	6.16%	3.03%	3.45%	4.33%	5.27%	5.12%	-	-
Horiz. %	130.62%	123.05%	119.43%	115.45%	110.66%	105.12%	100.00%	-
PBT	63,668	58,822	59,804	61,576	60,598	58,633	55,156	10.05%
YoY %	8.24%	-1.64%	-2.88%	1.61%	3.35%	6.30%	-	-
Horiz. %	115.43%	106.65%	108.43%	111.64%	109.87%	106.30%	100.00%	-
Tax	-14,899	-14,207	-14,352	-11,382	-12,350	-12,663	-12,018	15.41%
YoY %	-4.87%	1.01%	-26.09%	7.84%	2.47%	-5.37%	-	-
Horiz. %	123.97%	118.21%	119.42%	94.71%	102.76%	105.37%	100.00%	-
NP	48,769	44,615	45,452	50,194	48,248	45,970	43,138	8.53%
YoY %	9.31%	-1.84%	-9.45%	4.03%	4.96%	6.56%	-	-
Horiz. %	113.05%	103.42%	105.36%	116.36%	111.85%	106.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	46,314	42,419	43,344	47,724	45,813	43,578	40,981	8.50%
YoY %	9.18%	-2.13%	-9.18%	4.17%	5.13%	6.34%	-	-
Horiz. %	113.01%	103.51%	105.77%	116.45%	111.79%	106.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.40%	24.15%	24.00%	18.48%	20.38%	21.60%	21.79%	-
YoY %	-3.11%	0.62%	29.87%	-9.32%	-5.65%	-0.87%	-	-
Horiz. %	107.39%	110.83%	110.14%	84.81%	93.53%	99.13%	100.00%	-
Total Cost	104,196	99,480	94,405	85,002	81,343	77,136	73,969	25.68%
YoY %	4.74%	5.38%	11.06%	4.50%	5.45%	4.28%	-	-
Horiz. %	140.86%	134.49%	127.63%	114.92%	109.97%	104.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	217,966	211,118	188,976	185,728	187,591	177,129	164,399	20.70%
YoY %	3.24%	11.72%	1.75%	-0.99%	5.91%	7.74%	-	-
Horiz. %	132.58%	128.42%	114.95%	112.97%	114.11%	107.74%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Dividend
Div	22,416	22,378	22,324	23,021	22,146	21,312	20,490	6.17%
YoY %	0.17%	0.24%	-3.03%	3.95%	3.91%	4.01%	-	-
Horiz. %	109.40%	109.21%	108.95%	112.35%	108.08%	104.01%	100.00%	-
Div Payout %	48.40%	52.75%	51.51%	48.24%	48.34%	48.91%	50.00%	-
YoY %	-8.25%	2.41%	6.78%	-0.21%	-1.17%	-2.18%	-	-
Horiz. %	96.80%	105.50%	103.02%	96.48%	96.68%	97.82%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Equity
Net Worth	217,966	211,118	188,976	185,728	187,591	177,129	164,399	20.70%
YoY %	3.24%	11.72%	1.75%	-0.99%	5.91%	7.74%	-	-
Horiz. %	132.58%	128.42%	114.95%	112.97%	114.11%	107.74%	100.00%	-
NOSH	320,539	319,876	320,299	320,221	317,952	316,302	316,153	0.92%
YoY %	0.21%	-0.13%	0.02%	0.71%	0.52%	0.05%	-	-
Horiz. %	101.39%	101.18%	101.31%	101.29%	100.57%	100.05%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Ratio Analysis
NP Margin	31.88%	30.96%	32.50%	37.13%	37.23%	37.34%	36.84%	-
YoY %	2.97%	-4.74%	-12.47%	-0.27%	-0.29%	1.36%	-	-
Horiz. %	86.54%	84.04%	88.22%	100.79%	101.06%	101.36%	100.00%	-
ROE	21.25%	20.09%	22.94%	25.70%	24.42%	24.60%	24.93%	-
YoY %	5.77%	-12.42%	-10.74%	5.24%	-0.73%	-1.32%	-	-
Horiz. %	85.24%	80.59%	92.02%	103.09%	97.95%	98.68%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Per Share
RPS	47.72	45.05	43.66	42.22	40.76	38.92	37.04	18.41%
YoY %	5.93%	3.18%	3.41%	3.58%	4.73%	5.08%	-	-
Horiz. %	128.83%	121.63%	117.87%	113.98%	110.04%	105.08%	100.00%	-
EPS	14.45	13.26	13.53	14.90	14.41	13.78	12.96	7.53%
YoY %	8.97%	-2.00%	-9.19%	3.40%	4.57%	6.33%	-	-
Horiz. %	111.50%	102.31%	104.40%	114.97%	111.19%	106.33%	100.00%	-
DPS	7.00	7.00	7.00	7.25	7.00	6.75	6.50	5.06%
YoY %	0.00%	0.00%	-3.45%	3.57%	3.70%	3.85%	-	-
Horiz. %	107.69%	107.69%	107.69%	111.54%	107.69%	103.85%	100.00%	-
NAPS	0.68	0.66	0.59	0.58	0.59	0.56	0.52	19.60%
YoY %	3.03%	11.86%	1.72%	-1.69%	5.36%	7.69%	-	-
Horiz. %	130.77%	126.92%	113.46%	111.54%	113.46%	107.69%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Adjusted Per Share Value based on latest NOSH - 320,221
RPS	109.26	102.93	99.90	96.57	92.57	87.93	83.65	19.50%
YoY %	6.15%	3.03%	3.45%	4.32%	5.28%	5.12%	-	-
Horiz. %	130.62%	123.05%	119.43%	115.45%	110.66%	105.12%	100.00%	-
EPS	33.08	30.30	30.96	34.09	32.72	31.13	29.27	8.50%
YoY %	9.17%	-2.13%	-9.18%	4.19%	5.11%	6.35%	-	-
Horiz. %	113.02%	103.52%	105.77%	116.47%	111.79%	106.35%	100.00%	-
DPS	16.01	15.98	15.95	16.44	15.82	15.22	14.64	6.15%
YoY %	0.19%	0.19%	-2.98%	3.92%	3.94%	3.96%	-	-
Horiz. %	109.36%	109.15%	108.95%	112.30%	108.06%	103.96%	100.00%	-
NAPS	1.5569	1.508	1.3498	1.3266	1.3399	1.2652	1.1743	20.70%
YoY %	3.24%	11.72%	1.75%	-0.99%	5.90%	7.74%	-	-
Horiz. %	132.58%	128.42%	114.95%	112.97%	114.10%	107.74%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	-
Price	2.20	2.18	2.23	2.38	2.93	2.68	2.98	-
P/RPS	4.61	4.84	5.11	5.64	7.19	6.89	8.05	-31.06%
YoY %	-4.75%	-5.28%	-9.40%	-21.56%	4.35%	-14.41%	-	-
Horiz. %	57.27%	60.12%	63.48%	70.06%	89.32%	85.59%	100.00%	-
P/EPS	15.23	16.44	16.48	15.97	20.33	19.45	22.99	-24.02%
YoY %	-7.36%	-0.24%	3.19%	-21.45%	4.52%	-15.40%	-	-
Horiz. %	66.25%	71.51%	71.68%	69.46%	88.43%	84.60%	100.00%	-
EY	6.57	6.08	6.07	6.26	4.92	5.14	4.35	31.67%
YoY %	8.06%	0.16%	-3.04%	27.24%	-4.28%	18.16%	-	-
Horiz. %	151.03%	139.77%	139.54%	143.91%	113.10%	118.16%	100.00%	-
DY	3.18	3.21	3.14	3.05	2.39	2.52	2.18	28.65%
YoY %	-0.93%	2.23%	2.95%	27.62%	-5.16%	15.60%	-	-
Horiz. %	145.87%	147.25%	144.04%	139.91%	109.63%	115.60%	100.00%	-
P/NAPS	3.24	3.30	3.78	4.10	4.97	4.79	5.73	-31.64%
YoY %	-1.82%	-12.70%	-7.80%	-17.51%	3.76%	-16.40%	-	-
Horiz. %	56.54%	57.59%	65.97%	71.55%	86.74%	83.60%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Price Multiplier on Announcement Date
Date	09/08/12	17/05/12	21/02/12	15/11/11	23/08/11	18/05/11	24/02/11	-
Price	2.10	2.40	2.20	2.50	2.87	2.80	2.85	-
P/RPS	4.40	5.33	5.04	5.92	7.04	7.19	7.69	-31.10%
YoY %	-17.45%	5.75%	-14.86%	-15.91%	-2.09%	-6.50%	-	-
Horiz. %	57.22%	69.31%	65.54%	76.98%	91.55%	93.50%	100.00%	-
P/EPS	14.53	18.10	16.26	16.77	19.92	20.32	21.99	-24.15%
YoY %	-19.72%	11.32%	-3.04%	-15.81%	-1.97%	-7.59%	-	-
Horiz. %	66.08%	82.31%	73.94%	76.26%	90.59%	92.41%	100.00%	-
EY	6.88	5.53	6.15	5.96	5.02	4.92	4.55	31.77%
YoY %	24.41%	-10.08%	3.19%	18.73%	2.03%	8.13%	-	-
Horiz. %	151.21%	121.54%	135.16%	130.99%	110.33%	108.13%	100.00%	-
DY	3.33	2.92	3.18	2.90	2.44	2.41	2.28	28.75%
YoY %	14.04%	-8.18%	9.66%	18.85%	1.24%	5.70%	-	-
Horiz. %	146.05%	128.07%	139.47%	127.19%	107.02%	105.70%	100.00%	-
P/NAPS	3.09	3.64	3.73	4.31	4.86	5.00	5.48	-31.77%
YoY %	-15.11%	-2.41%	-13.46%	-11.32%	-2.80%	-8.76%	-	-
Horiz. %	56.39%	66.42%	68.07%	78.65%	88.69%	91.24%	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 - 26 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

709

HLIND

HONG LEONG INDUSTRIES BHD

699

MPI

MALAYSIAN PACIFIC INDUSTRIES

666

YTLPOWR

YTL POWER INTERNATIONAL BHD

658

DNEX

DAGANG NEXCHANGE BERHAD

628

NOTION

NOTION VTEC BHD

606

SNS

SNS NETWORK TECHNOLOGY BERHAD

498

MYEG

MY E.G. SERVICES BHD

475

GENTING

GENTING BHD

438

Daily Stocks

HSI-HUZ

0.19

-0.005

307,055,600

HSI-HU8

0.075

0.00

266,131,800

INGENIEU

0.065

0.00

227,839,300

HSI-CXV

0.145

0.00

220,229,100

HSI-CXF

0.11

-0.01

153,498,200

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.07

+0.005

100,165,600

JCY

0.735

+0.04

82,385,300

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

-0.02

65,950,700

More active Stocks

CHGP

2.61

+0.32

750,300

MPI

38.86

+0.26

144,600

VSTECS

4.20

+0.20

2,671,800

HLFG

17.40

+0.20

215,600

PANAMY

20.18

+0.18

12,100

GREATEC

5.15

+0.16

816,000

MBMR

5.35

+0.15

860,900

ECOWLD-C26

0.16

+0.15

22,100

YTLPOWR

4.81

+0.14

21,233,800

PIE

6.32

+0.14

232,800

More gainer Stocks

NESTLE

121.50

-1.00

82,300

KLK

20.68

-0.30

1,367,300

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

67,000

DLADY

35.80

-0.22

17,800

ORIENT

6.97

-0.18

1,220,900

KESM

7.02

-0.16

179,800

PMETAL-C1G

0.10

-0.15

2,050,000

AIRPORT

9.60

-0.12

3,136,600

KUAISHO-C17

0.08

-0.12

58,800

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