[JCBNEXT] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
09-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 33.2%
YoY- 12.05%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 7,834 8,732 179,426 165,920 139,704 114,736 89,288 -33.32%
PBT 19,702 13,966 88,522 75,396 67,668 56,784 31,124 -7.33%
Tax -4,360 65,528 -19,172 -16,600 -15,506 -14,842 -4,010 1.40%
NP 15,342 79,494 69,350 58,796 52,162 41,942 27,114 -9.05%
-
NP to SH 15,560 72,894 63,970 55,218 49,278 39,614 25,778 -8.06%
-
Tax Rate 22.13% -469.20% 21.66% 22.02% 22.91% 26.14% 12.88% -
Total Cost -7,508 -70,762 110,076 107,124 87,542 72,794 62,174 -
-
Net Worth 298,200 0 220,803 217,797 187,144 144,622 118,304 16.65%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 3,500 45,075 44,160 19,217 19,031 15,719 - -
Div Payout % 22.49% 61.84% 69.03% 34.80% 38.62% 39.68% - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 298,200 0 220,803 217,797 187,144 144,622 118,304 16.65%
NOSH 140,000 643,939 315,433 320,290 317,194 314,396 311,328 -12.46%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 195.84% 910.38% 38.65% 35.44% 37.34% 36.56% 30.37% -
ROE 5.22% 0.00% 28.97% 25.35% 26.33% 27.39% 21.79% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 5.60 1.36 56.88 51.80 44.04 36.49 28.68 -23.82%
EPS 11.12 56.62 20.28 17.24 15.54 12.60 8.28 5.03%
DPS 2.50 7.00 14.00 6.00 6.00 5.00 0.00 -
NAPS 2.13 0.00 0.70 0.68 0.59 0.46 0.38 33.26%
Adjusted Per Share Value based on latest NOSH - 320,539
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 5.95 6.63 136.33 126.06 106.15 87.18 67.84 -33.33%
EPS 11.82 55.38 48.60 41.95 37.44 30.10 19.59 -8.07%
DPS 2.66 34.25 33.55 14.60 14.46 11.94 0.00 -
NAPS 2.2657 0.00 1.6777 1.6548 1.4219 1.0988 0.8989 16.64%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.96 2.39 3.90 2.20 2.93 2.07 1.14 -
P/RPS 35.03 176.25 6.86 4.25 6.65 5.67 3.97 43.72%
P/EPS 17.63 21.11 19.23 12.76 18.86 16.43 13.77 4.20%
EY 5.67 4.74 5.20 7.84 5.30 6.09 7.26 -4.03%
DY 1.28 2.93 3.59 2.73 2.05 2.42 0.00 -
P/NAPS 0.92 0.00 5.57 3.24 4.97 4.50 3.00 -17.87%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 17/08/15 20/08/14 21/08/13 09/08/12 23/08/11 17/08/10 18/08/09 -
Price 1.49 2.55 4.11 2.10 2.87 2.07 1.25 -
P/RPS 26.63 188.05 7.23 4.05 6.52 5.67 4.36 35.18%
P/EPS 13.41 22.53 20.27 12.18 18.47 16.43 15.10 -1.95%
EY 7.46 4.44 4.93 8.21 5.41 6.09 6.62 2.01%
DY 1.68 2.75 3.41 2.86 2.09 2.42 0.00 -
P/NAPS 0.70 0.00 5.87 3.09 4.86 4.50 3.29 -22.72%

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