[JCBNEXT] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 8.55%
YoY- 49.27%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 177,656 172,630 167,542 166,101 160,789 158,331 152,965 10.46%
PBT 84,826 85,675 83,590 83,540 77,027 69,326 63,668 21.01%
Tax -18,844 -17,629 -16,887 -16,671 -15,601 -16,126 -14,899 16.90%
NP 65,982 68,046 66,703 66,869 61,426 53,200 48,769 22.25%
-
NP to SH 61,415 63,098 62,708 63,319 58,332 50,650 46,314 20.63%
-
Tax Rate 22.21% 20.58% 20.20% 19.96% 20.25% 23.26% 23.40% -
Total Cost 111,674 104,584 100,839 99,232 99,363 105,131 104,196 4.71%
-
Net Worth 246,749 240,760 0 0 217,033 0 217,966 8.59%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 44,239 38,752 33,283 27,044 20,810 22,431 22,416 57.14%
Div Payout % 72.03% 61.42% 53.08% 42.71% 35.68% 44.29% 48.40% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 246,749 240,760 0 0 217,033 0 217,966 8.59%
NOSH 632,692 633,579 315,635 315,215 319,166 321,070 320,539 57.15%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 37.14% 39.42% 39.81% 40.26% 38.20% 33.60% 31.88% -
ROE 24.89% 26.21% 0.00% 0.00% 26.88% 0.00% 21.25% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 28.08 27.25 53.08 52.69 50.38 49.31 47.72 -29.71%
EPS 9.71 9.96 19.87 20.09 18.28 15.78 14.45 -23.22%
DPS 6.99 6.12 10.50 8.50 6.50 7.00 7.00 -0.09%
NAPS 0.39 0.38 0.00 0.00 0.68 0.00 0.68 -30.90%
Adjusted Per Share Value based on latest NOSH - 315,215
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 126.90 123.31 119.67 118.64 114.85 113.09 109.26 10.46%
EPS 43.87 45.07 44.79 45.23 41.67 36.18 33.08 20.64%
DPS 31.60 27.68 23.77 19.32 14.86 16.02 16.01 57.15%
NAPS 1.7625 1.7197 0.00 0.00 1.5502 0.00 1.5569 8.59%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.48 2.29 3.90 2.81 2.20 2.36 2.20 -
P/RPS 8.83 8.40 7.35 5.33 4.37 4.79 4.61 54.04%
P/EPS 25.55 22.99 19.63 13.99 12.04 14.96 15.23 41.05%
EY 3.91 4.35 5.09 7.15 8.31 6.68 6.57 -29.18%
DY 2.82 2.67 2.69 3.02 2.95 2.97 3.18 -7.67%
P/NAPS 6.36 6.03 0.00 0.00 3.24 0.00 3.24 56.58%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 19/02/14 22/11/13 21/08/13 23/05/13 19/02/13 19/11/12 09/08/12 -
Price 2.68 2.14 4.11 3.65 2.55 2.29 2.10 -
P/RPS 9.54 7.85 7.74 6.93 5.06 4.64 4.40 67.28%
P/EPS 27.61 21.49 20.69 18.17 13.95 14.52 14.53 53.23%
EY 3.62 4.65 4.83 5.50 7.17 6.89 6.88 -34.74%
DY 2.61 2.86 2.55 2.33 2.55 3.06 3.33 -14.95%
P/NAPS 6.87 5.63 0.00 0.00 3.75 0.00 3.09 70.09%

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