[JCBNEXT] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
17-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 127.88%
YoY- 53.67%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 89,713 82,960 69,852 57,368 44,644 52,507 38,143 15.30%
PBT 44,261 37,698 33,834 28,392 15,562 23,111 15,502 19.08%
Tax -9,586 -8,300 -7,753 -7,421 -2,005 -2,354 -1,645 34.11%
NP 34,675 29,398 26,081 20,971 13,557 20,757 13,857 16.50%
-
NP to SH 31,985 27,609 24,639 19,807 12,889 19,509 13,224 15.84%
-
Tax Rate 21.66% 22.02% 22.91% 26.14% 12.88% 10.19% 10.61% -
Total Cost 55,038 53,562 43,771 36,397 31,087 31,750 24,286 14.59%
-
Net Worth 220,803 217,797 187,144 144,622 118,304 101,705 75,159 19.65%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 22,080 9,608 9,515 7,859 - - - -
Div Payout % 69.03% 34.80% 38.62% 39.68% - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 220,803 217,797 187,144 144,622 118,304 101,705 75,159 19.65%
NOSH 315,433 320,290 317,194 314,396 311,328 308,199 203,133 7.60%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 38.65% 35.44% 37.34% 36.56% 30.37% 39.53% 36.33% -
ROE 14.49% 12.68% 13.17% 13.70% 10.89% 19.18% 17.59% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 28.44 25.90 22.02 18.25 14.34 17.04 18.78 7.15%
EPS 10.14 8.62 7.77 6.30 4.14 6.33 6.51 7.65%
DPS 7.00 3.00 3.00 2.50 0.00 0.00 0.00 -
NAPS 0.70 0.68 0.59 0.46 0.38 0.33 0.37 11.20%
Adjusted Per Share Value based on latest NOSH - 314,872
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 64.08 59.26 49.89 40.98 31.89 37.51 27.25 15.30%
EPS 22.85 19.72 17.60 14.15 9.21 13.93 9.45 15.83%
DPS 15.77 6.86 6.80 5.61 0.00 0.00 0.00 -
NAPS 1.5772 1.5557 1.3367 1.033 0.845 0.7265 0.5369 19.65%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 3.90 2.20 2.93 2.07 1.14 1.77 1.47 -
P/RPS 13.71 8.49 13.30 11.34 7.95 10.39 7.83 9.77%
P/EPS 38.46 25.52 37.72 32.86 27.54 27.96 22.58 9.27%
EY 2.60 3.92 2.65 3.04 3.63 3.58 4.43 -8.49%
DY 1.79 1.36 1.02 1.21 0.00 0.00 0.00 -
P/NAPS 5.57 3.24 4.97 4.50 3.00 5.36 3.97 5.80%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 21/08/13 09/08/12 23/08/11 17/08/10 18/08/09 04/09/08 24/08/07 -
Price 4.11 2.10 2.87 2.07 1.25 1.75 1.37 -
P/RPS 14.45 8.11 13.03 11.34 8.72 10.27 7.30 12.04%
P/EPS 40.53 24.36 36.95 32.86 30.19 27.65 21.04 11.53%
EY 2.47 4.10 2.71 3.04 3.31 3.62 4.75 -10.31%
DY 1.70 1.43 1.05 1.21 0.00 0.00 0.00 -
P/NAPS 5.87 3.09 4.86 4.50 3.29 5.30 3.70 7.98%

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