[JCBNEXT] QoQ TTM 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- 24.73%
YoY- -15.61%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 110,951 105,065 98,216 92,341 91,417 94,468 98,824 8.01%
PBT 53,871 49,455 42,536 36,625 29,608 32,369 34,358 34.92%
Tax -14,855 -12,795 -9,987 -7,379 -5,969 -4,594 -4,545 120.07%
NP 39,016 36,660 32,549 29,246 23,639 27,775 29,813 19.62%
-
NP to SH 36,630 34,605 30,784 27,687 22,197 26,189 27,950 19.73%
-
Tax Rate 27.58% 25.87% 23.48% 20.15% 20.16% 14.19% 13.23% -
Total Cost 71,935 68,405 65,667 63,095 67,778 66,693 69,011 2.80%
-
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 17,243 17,180 13,244 9,322 9,310 10,854 10,854 36.11%
Div Payout % 47.07% 49.65% 43.03% 33.67% 41.94% 41.45% 38.84% -
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 35.17% 34.89% 33.14% 31.67% 25.86% 29.40% 30.17% -
ROE 24.21% 23.89% 17.52% 22.30% 17.84% 22.11% 24.30% -
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 35.20 33.37 31.30 29.74 29.39 30.31 31.79 7.02%
EPS 11.62 10.99 9.81 8.92 7.14 8.40 8.99 18.63%
DPS 5.50 5.50 4.25 3.00 3.00 3.50 3.50 35.12%
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 79.25 75.05 70.15 65.96 65.30 67.48 70.59 8.01%
EPS 26.16 24.72 21.99 19.78 15.86 18.71 19.96 19.74%
DPS 12.32 12.27 9.46 6.66 6.65 7.75 7.75 36.17%
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 6.71 6.20 6.39 4.74 4.42 3.76 3.08 67.97%
P/EPS 20.31 18.84 20.39 15.81 18.22 13.57 10.90 51.36%
EY 4.92 5.31 4.91 6.33 5.49 7.37 9.18 -33.99%
DY 2.33 2.66 2.13 2.13 2.31 3.07 3.57 -24.73%
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 8.24 6.20 6.49 5.11 4.76 4.12 3.55 75.21%
P/EPS 24.96 18.84 20.69 17.04 19.62 14.88 12.57 57.91%
EY 4.01 5.31 4.83 5.87 5.10 6.72 7.96 -36.66%
DY 1.90 2.66 2.09 1.97 2.14 2.80 3.10 -27.82%
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