[JCBNEXT] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 6.09%
YoY- -34.1%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 165,808 141,176 117,057 92,244 106,794 79,906 66,500 16.43%
PBT 78,934 66,238 57,678 34,684 48,429 34,741 22,572 23.17%
Tax -17,524 -15,158 -16,006 -6,038 -4,670 -3,685 -2,557 37.78%
NP 61,410 51,080 41,672 28,645 43,758 31,056 20,014 20.52%
-
NP to SH 58,002 48,261 39,270 27,346 41,494 29,569 18,872 20.55%
-
Tax Rate 22.20% 22.88% 27.75% 17.41% 9.64% 10.61% 11.33% -
Total Cost 104,397 90,096 75,385 63,598 63,036 48,850 46,485 14.42%
-
Net Worth 227,608 184,529 151,041 124,491 111,256 0 54,594 26.83%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 20,303 20,149 16,782 6,224 8,241 - 7,414 18.26%
Div Payout % 35.00% 41.75% 42.74% 22.76% 19.86% - 39.29% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 227,608 184,529 151,041 124,491 111,256 0 54,594 26.83%
NOSH 320,574 318,154 314,668 311,229 309,046 203,645 202,200 7.97%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 37.04% 36.18% 35.60% 31.05% 40.97% 38.87% 30.10% -
ROE 25.48% 26.15% 26.00% 21.97% 37.30% 0.00% 34.57% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 51.72 44.37 37.20 29.64 34.56 39.24 32.89 7.82%
EPS 18.09 15.17 12.48 8.79 13.43 9.68 9.33 11.65%
DPS 6.33 6.33 5.33 2.00 2.67 0.00 3.67 9.50%
NAPS 0.71 0.58 0.48 0.40 0.36 0.00 0.27 17.46%
Adjusted Per Share Value based on latest NOSH - 311,061
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 125.98 107.26 88.94 70.09 81.14 60.71 50.53 16.43%
EPS 44.07 36.67 29.84 20.78 31.53 22.47 14.34 20.55%
DPS 15.43 15.31 12.75 4.73 6.26 0.00 5.63 18.27%
NAPS 1.7294 1.402 1.1476 0.9459 0.8453 0.00 0.4148 26.83%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.36 2.38 2.36 1.30 1.69 1.39 1.31 -
P/RPS 4.56 5.36 6.34 4.39 4.89 3.54 3.98 2.29%
P/EPS 13.04 15.69 18.91 14.80 12.59 9.57 14.04 -1.22%
EY 7.67 6.37 5.29 6.76 7.94 10.45 7.12 1.24%
DY 2.68 2.66 2.26 1.54 1.58 0.00 2.80 -0.72%
P/NAPS 3.32 4.10 4.92 3.25 4.69 0.00 4.85 -6.11%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 19/11/12 15/11/11 16/11/10 17/11/09 21/11/08 23/11/07 16/11/06 -
Price 2.29 2.50 2.90 1.40 1.34 1.47 1.20 -
P/RPS 4.43 5.63 7.80 4.72 3.88 3.75 3.65 3.27%
P/EPS 12.66 16.48 23.24 15.93 9.98 10.12 12.86 -0.26%
EY 7.90 6.07 4.30 6.28 10.02 9.88 7.78 0.25%
DY 2.77 2.53 1.84 1.43 1.99 0.00 3.06 -1.64%
P/NAPS 3.23 4.31 6.04 3.50 3.72 0.00 4.44 -5.16%

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