[JCBNEXT] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
18-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 25.58%
YoY- 55.35%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 172,704 151,456 134,504 110,508 87,008 101,036 71,632 15.78%
PBT 86,656 60,604 64,532 50,624 26,980 49,220 28,580 20.28%
Tax -19,620 -15,340 -15,920 -13,340 -2,908 -4,500 -3,132 35.73%
NP 67,036 45,264 48,612 37,284 24,072 44,720 25,448 17.50%
-
NP to SH 61,404 41,456 45,156 34,768 22,380 41,816 23,840 17.06%
-
Tax Rate 22.64% 25.31% 24.67% 26.35% 10.78% 9.14% 10.96% -
Total Cost 105,668 106,192 85,892 73,224 62,936 56,316 46,184 14.77%
-
Net Worth 226,955 211,118 177,129 175,722 115,008 95,315 66,897 22.55%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 44,130 19,192 18,978 15,689 - - - -
Div Payout % 71.87% 46.30% 42.03% 45.13% - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 226,955 211,118 177,129 175,722 115,008 95,315 66,897 22.55%
NOSH 315,215 319,876 316,302 313,790 310,833 307,470 202,721 7.62%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 38.82% 29.89% 36.14% 33.74% 27.67% 44.26% 35.53% -
ROE 27.06% 19.64% 25.49% 19.79% 19.46% 43.87% 35.64% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 54.79 47.35 42.52 35.22 27.99 32.86 35.34 7.57%
EPS 19.48 12.96 14.28 11.08 7.20 13.60 11.76 8.76%
DPS 14.00 6.00 6.00 5.00 0.00 0.00 0.00 -
NAPS 0.72 0.66 0.56 0.56 0.37 0.31 0.33 13.87%
Adjusted Per Share Value based on latest NOSH - 313,790
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 123.36 108.18 96.07 78.93 62.15 72.17 51.17 15.78%
EPS 43.86 29.61 32.25 24.83 15.99 29.87 17.03 17.06%
DPS 31.52 13.71 13.56 11.21 0.00 0.00 0.00 -
NAPS 1.6211 1.508 1.2652 1.2552 0.8215 0.6808 0.4778 22.55%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.81 2.18 2.68 2.00 0.98 1.58 1.22 -
P/RPS 5.13 4.60 6.30 5.68 3.50 4.81 3.45 6.82%
P/EPS 14.43 16.82 18.77 18.05 13.61 11.62 10.37 5.65%
EY 6.93 5.94 5.33 5.54 7.35 8.61 9.64 -5.34%
DY 4.98 2.75 2.24 2.50 0.00 0.00 0.00 -
P/NAPS 3.90 3.30 4.79 3.57 2.65 5.10 3.70 0.88%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 23/05/13 17/05/12 18/05/11 18/05/10 14/05/09 20/05/08 15/05/07 -
Price 3.65 2.40 2.80 2.03 1.13 1.72 1.21 -
P/RPS 6.66 5.07 6.58 5.76 4.04 5.23 3.42 11.73%
P/EPS 18.74 18.52 19.61 18.32 15.69 12.65 10.29 10.49%
EY 5.34 5.40 5.10 5.46 6.37 7.91 9.72 -9.49%
DY 3.84 2.50 2.14 2.46 0.00 0.00 0.00 -
P/NAPS 5.07 3.64 5.00 3.63 3.05 5.55 3.67 5.52%

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