[JCBNEXT] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
14-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -14.81%
YoY- -16.25%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 92,341 91,417 94,468 98,824 102,331 103,246 97,422 -3.49%
PBT 36,625 29,608 32,369 34,358 39,918 43,930 41,273 -7.63%
Tax -7,379 -5,969 -4,594 -4,545 -4,943 -4,119 -4,089 48.06%
NP 29,246 23,639 27,775 29,813 34,975 39,811 37,184 -14.75%
-
NP to SH 27,687 22,197 26,189 27,950 32,809 37,831 35,171 -14.70%
-
Tax Rate 20.15% 20.16% 14.19% 13.23% 12.38% 9.38% 9.91% -
Total Cost 63,095 67,778 66,693 69,011 67,356 63,435 60,238 3.12%
-
Net Worth 124,178 124,424 118,449 115,008 108,372 111,782 101,984 13.98%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 9,322 9,310 10,854 10,854 10,854 16,955 10,745 -9.01%
Div Payout % 33.67% 41.94% 41.45% 38.84% 33.08% 44.82% 30.55% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 124,178 124,424 118,449 115,008 108,372 111,782 101,984 13.98%
NOSH 310,445 311,061 311,709 310,833 309,636 310,508 309,044 0.30%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 31.67% 25.86% 29.40% 30.17% 34.18% 38.56% 38.17% -
ROE 22.30% 17.84% 22.11% 24.30% 30.27% 33.84% 34.49% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 29.74 29.39 30.31 31.79 33.05 33.25 31.52 -3.79%
EPS 8.92 7.14 8.40 8.99 10.60 12.18 11.38 -14.94%
DPS 3.00 3.00 3.50 3.50 3.50 5.50 3.48 -9.39%
NAPS 0.40 0.40 0.38 0.37 0.35 0.36 0.33 13.64%
Adjusted Per Share Value based on latest NOSH - 310,833
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 70.16 69.46 71.78 75.09 77.75 78.45 74.02 -3.49%
EPS 21.04 16.87 19.90 21.24 24.93 28.74 26.72 -14.69%
DPS 7.08 7.07 8.25 8.25 8.25 12.88 8.16 -9.00%
NAPS 0.9435 0.9454 0.90 0.8738 0.8234 0.8493 0.7749 13.98%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.41 1.30 1.14 0.98 1.28 1.69 1.77 -
P/RPS 4.74 4.42 3.76 3.08 3.87 5.08 5.61 -10.59%
P/EPS 15.81 18.22 13.57 10.90 12.08 13.87 15.55 1.10%
EY 6.33 5.49 7.37 9.18 8.28 7.21 6.43 -1.03%
DY 2.13 2.31 3.07 3.57 2.73 3.25 1.96 5.68%
P/NAPS 3.52 3.25 3.00 2.65 3.66 4.69 5.36 -24.38%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 17/11/09 18/08/09 14/05/09 20/02/09 21/11/08 04/09/08 -
Price 1.52 1.40 1.25 1.13 1.27 1.34 1.75 -
P/RPS 5.11 4.76 4.12 3.55 3.84 4.03 5.55 -5.34%
P/EPS 17.04 19.62 14.88 12.57 11.99 11.00 15.38 7.05%
EY 5.87 5.10 6.72 7.96 8.34 9.09 6.50 -6.55%
DY 1.97 2.14 2.80 3.10 2.76 4.10 1.99 -0.66%
P/NAPS 3.80 3.50 3.29 3.05 3.63 3.72 5.30 -19.84%

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