[JCBNEXT] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
18-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 11.19%
YoY- 10.14%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 117,107 110,951 105,065 98,216 92,341 91,417 94,468 15.35%
PBT 55,156 53,871 49,455 42,536 36,625 29,608 32,369 42.52%
Tax -12,018 -14,855 -12,795 -9,987 -7,379 -5,969 -4,594 89.52%
NP 43,138 39,016 36,660 32,549 29,246 23,639 27,775 34.00%
-
NP to SH 40,981 36,630 34,605 30,784 27,687 22,197 26,189 34.67%
-
Tax Rate 21.79% 27.58% 25.87% 23.48% 20.15% 20.16% 14.19% -
Total Cost 73,969 71,935 68,405 65,667 63,095 67,778 66,693 7.12%
-
Net Worth 164,399 151,309 144,841 175,722 124,178 124,424 118,449 24.35%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 20,490 17,243 17,180 13,244 9,322 9,310 10,854 52.56%
Div Payout % 50.00% 47.07% 49.65% 43.03% 33.67% 41.94% 41.45% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 164,399 151,309 144,841 175,722 124,178 124,424 118,449 24.35%
NOSH 316,153 315,228 314,872 313,790 310,445 311,061 311,709 0.94%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 36.84% 35.17% 34.89% 33.14% 31.67% 25.86% 29.40% -
ROE 24.93% 24.21% 23.89% 17.52% 22.30% 17.84% 22.11% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 37.04 35.20 33.37 31.30 29.74 29.39 30.31 14.26%
EPS 12.96 11.62 10.99 9.81 8.92 7.14 8.40 33.41%
DPS 6.50 5.50 5.50 4.25 3.00 3.00 3.50 50.91%
NAPS 0.52 0.48 0.46 0.56 0.40 0.40 0.38 23.18%
Adjusted Per Share Value based on latest NOSH - 313,790
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 83.65 79.25 75.05 70.15 65.96 65.30 67.48 15.35%
EPS 29.27 26.16 24.72 21.99 19.78 15.86 18.71 34.65%
DPS 14.64 12.32 12.27 9.46 6.66 6.65 7.75 52.63%
NAPS 1.1743 1.0808 1.0346 1.2552 0.887 0.8887 0.8461 24.34%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.98 2.36 2.07 2.00 1.41 1.30 1.14 -
P/RPS 8.05 6.71 6.20 6.39 4.74 4.42 3.76 65.88%
P/EPS 22.99 20.31 18.84 20.39 15.81 18.22 13.57 41.97%
EY 4.35 4.92 5.31 4.91 6.33 5.49 7.37 -29.56%
DY 2.18 2.33 2.66 2.13 2.13 2.31 3.07 -20.35%
P/NAPS 5.73 4.92 4.50 3.57 3.52 3.25 3.00 53.76%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 16/11/10 17/08/10 18/05/10 22/02/10 17/11/09 18/08/09 -
Price 2.85 2.90 2.07 2.03 1.52 1.40 1.25 -
P/RPS 7.69 8.24 6.20 6.49 5.11 4.76 4.12 51.42%
P/EPS 21.99 24.96 18.84 20.69 17.04 19.62 14.88 29.65%
EY 4.55 4.01 5.31 4.83 5.87 5.10 6.72 -22.83%
DY 2.28 1.90 2.66 2.09 1.97 2.14 2.80 -12.76%
P/NAPS 5.48 6.04 4.50 3.63 3.80 3.50 3.29 40.38%

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