[JCBNEXT] YoY Annual (Unaudited) Result on 31-Dec-2011 [#4]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
YoY- 5.82%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 21,600 177,656 160,789 139,857 117,148 92,341 102,331 -22.82%
PBT 20,896 84,858 77,027 59,804 55,208 36,625 39,918 -10.22%
Tax -2,452 -18,843 -15,601 -14,352 -12,021 -7,379 -4,943 -11.02%
NP 18,444 66,015 61,426 45,452 43,187 29,246 34,975 -10.11%
-
NP to SH 1,950,534 61,428 58,332 43,344 40,961 27,687 32,809 97.49%
-
Tax Rate 11.73% 22.21% 20.25% 24.00% 21.77% 20.15% 12.38% -
Total Cost 3,156 111,641 99,363 94,405 73,961 63,095 67,356 -39.94%
-
Net Worth 262,726 246,470 217,745 188,064 163,843 124,562 108,381 15.89%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 1,832,349 44,238 20,813 22,312 20,480 9,342 10,838 135.05%
Div Payout % 93.94% 72.02% 35.68% 51.48% 50.00% 33.74% 33.03% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 262,726 246,470 217,745 188,064 163,843 124,562 108,381 15.89%
NOSH 673,657 631,975 320,213 318,752 315,084 311,406 309,660 13.82%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 85.39% 37.16% 38.20% 32.50% 36.87% 31.67% 34.18% -
ROE 742.42% 24.92% 26.79% 23.05% 25.00% 22.23% 30.27% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 3.21 28.11 50.21 43.88 37.18 29.65 33.05 -32.18%
EPS 1,447.74 9.72 9.11 13.60 13.00 8.90 10.60 126.84%
DPS 272.00 7.00 6.50 7.00 6.50 3.00 3.50 106.50%
NAPS 0.39 0.39 0.68 0.59 0.52 0.40 0.35 1.81%
Adjusted Per Share Value based on latest NOSH - 320,299
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 16.41 134.98 122.17 106.26 89.01 70.16 77.75 -22.82%
EPS 1,482.00 46.67 44.32 32.93 31.12 21.04 24.93 97.49%
DPS 1,392.21 33.61 15.81 16.95 15.56 7.10 8.23 135.07%
NAPS 1.9962 1.8727 1.6544 1.4289 1.2449 0.9464 0.8235 15.89%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.47 2.48 2.20 2.23 2.98 1.41 1.28 -
P/RPS 14.66 8.82 4.38 5.08 8.02 4.76 3.87 24.84%
P/EPS 0.16 25.51 12.08 16.40 22.92 15.86 12.08 -51.34%
EY 616.05 3.92 8.28 6.10 4.36 6.31 8.28 105.01%
DY 578.72 2.82 2.95 3.14 2.18 2.13 2.73 144.08%
P/NAPS 1.21 6.36 3.24 3.78 5.73 3.52 3.66 -16.83%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 24/02/15 19/02/14 19/02/13 21/02/12 24/02/11 22/02/10 20/02/09 -
Price 0.45 2.68 2.55 2.20 2.85 1.52 1.27 -
P/RPS 14.03 9.53 5.08 5.01 7.67 5.13 3.84 24.09%
P/EPS 0.16 27.57 14.00 16.18 21.92 17.10 11.99 -51.28%
EY 643.43 3.63 7.14 6.18 4.56 5.85 8.34 106.25%
DY 604.44 2.61 2.55 3.18 2.28 1.97 2.76 145.41%
P/NAPS 1.15 6.87 3.75 3.73 5.48 3.80 3.63 -17.42%

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