[JCBNEXT] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
15-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -2.06%
YoY- 22.89%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 8,200 181,596 165,808 141,176 117,057 92,244 106,794 -34.79%
PBT 6,718 90,465 78,934 66,238 57,678 34,684 48,429 -28.04%
Tax 68,728 -20,228 -17,524 -15,158 -16,006 -6,038 -4,670 -
NP 75,446 70,237 61,410 51,080 41,672 28,645 43,758 9.49%
-
NP to SH 71,092 64,357 58,002 48,261 39,270 27,346 41,494 9.38%
-
Tax Rate -1,023.04% 22.36% 22.20% 22.88% 27.75% 17.41% 9.64% -
Total Cost -67,246 111,358 104,397 90,096 75,385 63,598 63,036 -
-
Net Worth 0 240,076 227,608 184,529 151,041 124,491 111,256 -
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 2,180,773 44,224 20,303 20,149 16,782 6,224 8,241 153.27%
Div Payout % 3,067.54% 68.72% 35.00% 41.75% 42.74% 22.76% 19.86% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 0 240,076 227,608 184,529 151,041 124,491 111,256 -
NOSH 605,209 631,780 320,574 318,154 314,668 311,229 309,046 11.84%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 920.08% 38.68% 37.04% 36.18% 35.60% 31.05% 40.97% -
ROE 0.00% 26.81% 25.48% 26.15% 26.00% 21.97% 37.30% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 1.35 28.74 51.72 44.37 37.20 29.64 34.56 -41.73%
EPS 58.71 10.19 18.09 15.17 12.48 8.79 13.43 27.85%
DPS 360.33 7.00 6.33 6.33 5.33 2.00 2.67 126.39%
NAPS 0.00 0.38 0.71 0.58 0.48 0.40 0.36 -
Adjusted Per Share Value based on latest NOSH - 320,221
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 5.86 129.71 118.43 100.84 83.61 65.89 76.28 -34.78%
EPS 50.78 45.97 41.43 34.47 28.05 19.53 29.64 9.38%
DPS 1,557.70 31.59 14.50 14.39 11.99 4.45 5.89 153.24%
NAPS 0.00 1.7148 1.6258 1.3181 1.0789 0.8892 0.7947 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 2.69 2.29 2.36 2.38 2.36 1.30 1.69 -
P/RPS 198.54 7.97 4.56 5.36 6.34 4.39 4.89 85.33%
P/EPS 22.90 22.48 13.04 15.69 18.91 14.80 12.59 10.47%
EY 4.37 4.45 7.67 6.37 5.29 6.76 7.94 -9.46%
DY 133.95 3.06 2.68 2.66 2.26 1.54 1.58 109.52%
P/NAPS 0.00 6.03 3.32 4.10 4.92 3.25 4.69 -
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 22/11/13 19/11/12 15/11/11 16/11/10 17/11/09 21/11/08 -
Price 2.89 2.14 2.29 2.50 2.90 1.40 1.34 -
P/RPS 213.30 7.45 4.43 5.63 7.80 4.72 3.88 94.93%
P/EPS 24.60 21.01 12.66 16.48 23.24 15.93 9.98 16.21%
EY 4.06 4.76 7.90 6.07 4.30 6.28 10.02 -13.97%
DY 124.68 3.27 2.77 2.53 1.84 1.43 1.99 99.22%
P/NAPS 0.00 5.63 3.23 4.31 6.04 3.50 3.72 -

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