[JCBNEXT] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
19-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 5.04%
YoY- 20.18%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 7,506 8,200 181,596 165,808 141,176 117,057 92,244 -34.15%
PBT 34,489 6,718 90,465 78,934 66,238 57,678 34,684 -0.09%
Tax -2,105 68,728 -20,228 -17,524 -15,158 -16,006 -6,038 -16.10%
NP 32,384 75,446 70,237 61,410 51,080 41,672 28,645 2.06%
-
NP to SH 32,625 71,092 64,357 58,002 48,261 39,270 27,346 2.98%
-
Tax Rate 6.10% -1,023.04% 22.36% 22.20% 22.88% 27.75% 17.41% -
Total Cost -24,877 -67,246 111,358 104,397 90,096 75,385 63,598 -
-
Net Worth 302,266 0 240,076 227,608 184,529 151,041 124,491 15.92%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 3,507 2,180,773 44,224 20,303 20,149 16,782 6,224 -9.11%
Div Payout % 10.75% 3,067.54% 68.72% 35.00% 41.75% 42.74% 22.76% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 302,266 0 240,076 227,608 184,529 151,041 124,491 15.92%
NOSH 140,000 605,209 631,780 320,574 318,154 314,668 311,229 -12.46%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 431.40% 920.08% 38.68% 37.04% 36.18% 35.60% 31.05% -
ROE 10.79% 0.00% 26.81% 25.48% 26.15% 26.00% 21.97% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 5.36 1.35 28.74 51.72 44.37 37.20 29.64 -24.79%
EPS 23.31 58.71 10.19 18.09 15.17 12.48 8.79 17.64%
DPS 2.51 360.33 7.00 6.33 6.33 5.33 2.00 3.85%
NAPS 2.16 0.00 0.38 0.71 0.58 0.48 0.40 32.43%
Adjusted Per Share Value based on latest NOSH - 321,070
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 5.36 5.86 129.71 118.43 100.84 83.61 65.89 -34.16%
EPS 23.30 50.78 45.97 41.43 34.47 28.05 19.53 2.98%
DPS 2.51 1,557.70 31.59 14.50 14.39 11.99 4.45 -9.09%
NAPS 2.159 0.00 1.7148 1.6258 1.3181 1.0789 0.8892 15.92%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.72 2.69 2.29 2.36 2.38 2.36 1.30 -
P/RPS 32.06 198.54 7.97 4.56 5.36 6.34 4.39 39.26%
P/EPS 7.38 22.90 22.48 13.04 15.69 18.91 14.80 -10.94%
EY 13.55 4.37 4.45 7.67 6.37 5.29 6.76 12.28%
DY 1.46 133.95 3.06 2.68 2.66 2.26 1.54 -0.88%
P/NAPS 0.80 0.00 6.03 3.32 4.10 4.92 3.25 -20.82%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 24/11/15 27/11/14 22/11/13 19/11/12 15/11/11 16/11/10 17/11/09 -
Price 1.98 2.89 2.14 2.29 2.50 2.90 1.40 -
P/RPS 36.91 213.30 7.45 4.43 5.63 7.80 4.72 40.86%
P/EPS 8.49 24.60 21.01 12.66 16.48 23.24 15.93 -9.95%
EY 11.77 4.06 4.76 7.90 6.07 4.30 6.28 11.03%
DY 1.27 124.68 3.27 2.77 2.53 1.84 1.43 -1.95%
P/NAPS 0.92 0.00 5.63 3.23 4.31 6.04 3.50 -19.95%

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