[JCBNEXT] YoY Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
20-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -20.93%
YoY- 13.64%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 139,857 117,148 92,341 102,331 82,404 65,744 54,996 16.82%
PBT 59,804 55,208 36,625 39,918 33,658 24,896 16,594 23.80%
Tax -14,352 -12,021 -7,379 -4,943 -3,405 -2,268 377 -
NP 45,452 43,187 29,246 34,975 30,253 22,628 16,971 17.83%
-
NP to SH 43,344 40,961 27,687 32,809 28,870 21,709 16,371 17.60%
-
Tax Rate 24.00% 21.77% 20.15% 12.38% 10.12% 9.11% -2.27% -
Total Cost 94,405 73,961 63,095 67,356 52,151 43,116 38,025 16.35%
-
Net Worth 188,064 163,843 124,562 108,381 85,631 60,726 44,245 27.26%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 22,312 20,480 9,342 10,838 10,703 5,566 3,016 39.56%
Div Payout % 51.48% 50.00% 33.74% 33.03% 37.08% 25.64% 18.43% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 188,064 163,843 124,562 108,381 85,631 60,726 44,245 27.26%
NOSH 318,752 315,084 311,406 309,660 305,826 202,420 201,117 7.97%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 32.50% 36.87% 31.67% 34.18% 36.71% 34.42% 30.86% -
ROE 23.05% 25.00% 22.23% 30.27% 33.71% 35.75% 37.00% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 43.88 37.18 29.65 33.05 26.94 32.48 27.35 8.19%
EPS 13.60 13.00 8.90 10.60 9.44 7.15 8.14 8.92%
DPS 7.00 6.50 3.00 3.50 3.50 2.75 1.50 29.25%
NAPS 0.59 0.52 0.40 0.35 0.28 0.30 0.22 17.86%
Adjusted Per Share Value based on latest NOSH - 309,636
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 106.26 89.01 70.16 77.75 62.61 49.95 41.79 16.82%
EPS 32.93 31.12 21.04 24.93 21.94 16.49 12.44 17.60%
DPS 16.95 15.56 7.10 8.23 8.13 4.23 2.29 39.57%
NAPS 1.4289 1.2449 0.9464 0.8235 0.6506 0.4614 0.3362 27.25%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 2.23 2.98 1.41 1.28 1.73 1.18 0.93 -
P/RPS 5.08 8.02 4.76 3.87 6.42 3.63 3.40 6.91%
P/EPS 16.40 22.92 15.86 12.08 18.33 11.00 11.43 6.19%
EY 6.10 4.36 6.31 8.28 5.46 9.09 8.75 -5.83%
DY 3.14 2.18 2.13 2.73 2.02 2.33 1.61 11.77%
P/NAPS 3.78 5.73 3.52 3.66 6.18 3.93 4.23 -1.85%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 21/02/12 24/02/11 22/02/10 20/02/09 25/02/08 27/02/07 21/02/06 -
Price 2.20 2.85 1.52 1.27 1.75 1.27 0.99 -
P/RPS 5.01 7.67 5.13 3.84 6.49 3.91 3.62 5.56%
P/EPS 16.18 21.92 17.10 11.99 18.54 11.84 12.16 4.87%
EY 6.18 4.56 5.85 8.34 5.39 8.44 8.22 -4.64%
DY 3.18 2.28 1.97 2.76 2.00 2.17 1.52 13.08%
P/NAPS 3.73 5.48 3.80 3.63 6.25 4.23 4.50 -3.07%

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