[JCBNEXT] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 15.18%
YoY- -33.93%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 165,920 139,704 114,736 89,288 105,014 76,286 66,112 16.55%
PBT 75,396 67,668 56,784 31,124 46,222 31,004 22,370 22.42%
Tax -16,600 -15,506 -14,842 -4,010 -4,708 -3,290 -2,258 39.40%
NP 58,796 52,162 41,942 27,114 41,514 27,714 20,112 19.55%
-
NP to SH 55,218 49,278 39,614 25,778 39,018 26,448 18,698 19.75%
-
Tax Rate 22.02% 22.91% 26.14% 12.88% 10.19% 10.61% 10.09% -
Total Cost 107,124 87,542 72,794 62,174 63,500 48,572 46,000 15.11%
-
Net Worth 217,797 187,144 144,622 118,304 101,705 75,159 50,371 27.60%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 19,217 19,031 15,719 - - - 5,037 24.97%
Div Payout % 34.80% 38.62% 39.68% - - - 26.94% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 217,797 187,144 144,622 118,304 101,705 75,159 50,371 27.60%
NOSH 320,290 317,194 314,396 311,328 308,199 203,133 201,487 8.02%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 35.44% 37.34% 36.56% 30.37% 39.53% 36.33% 30.42% -
ROE 25.35% 26.33% 27.39% 21.79% 38.36% 35.19% 37.12% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 51.80 44.04 36.49 28.68 34.07 37.55 32.81 7.90%
EPS 17.24 15.54 12.60 8.28 12.66 13.02 9.28 10.86%
DPS 6.00 6.00 5.00 0.00 0.00 0.00 2.50 15.69%
NAPS 0.68 0.59 0.46 0.38 0.33 0.37 0.25 18.13%
Adjusted Per Share Value based on latest NOSH - 311,709
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 126.06 106.15 87.18 67.84 79.79 57.96 50.23 16.55%
EPS 41.95 37.44 30.10 19.59 29.65 20.10 14.21 19.75%
DPS 14.60 14.46 11.94 0.00 0.00 0.00 3.83 24.95%
NAPS 1.6548 1.4219 1.0988 0.8989 0.7728 0.5711 0.3827 27.60%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.20 2.93 2.07 1.14 1.77 1.47 1.24 -
P/RPS 4.25 6.65 5.67 3.97 5.19 3.91 3.78 1.97%
P/EPS 12.76 18.86 16.43 13.77 13.98 11.29 13.36 -0.76%
EY 7.84 5.30 6.09 7.26 7.15 8.86 7.48 0.78%
DY 2.73 2.05 2.42 0.00 0.00 0.00 2.02 5.14%
P/NAPS 3.24 4.97 4.50 3.00 5.36 3.97 4.96 -6.84%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 09/08/12 23/08/11 17/08/10 18/08/09 04/09/08 24/08/07 24/08/06 -
Price 2.10 2.87 2.07 1.25 1.75 1.37 1.33 -
P/RPS 4.05 6.52 5.67 4.36 5.14 3.65 4.05 0.00%
P/EPS 12.18 18.47 16.43 15.10 13.82 10.52 14.33 -2.67%
EY 8.21 5.41 6.09 6.62 7.23 9.50 6.98 2.73%
DY 2.86 2.09 2.42 0.00 0.00 0.00 1.88 7.23%
P/NAPS 3.09 4.86 4.50 3.29 5.30 3.70 5.32 -8.64%

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