[JCBNEXT] YoY Cumulative 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- 57.56%
YoY- 20.18%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 5,630 6,150 136,197 124,356 105,882 87,793 69,183 -34.15%
PBT 25,867 5,039 67,849 59,201 49,679 43,259 26,013 -0.09%
Tax -1,579 51,546 -15,171 -13,143 -11,369 -12,005 -4,529 -16.09%
NP 24,288 56,585 52,678 46,058 38,310 31,254 21,484 2.06%
-
NP to SH 24,469 53,319 48,268 43,502 36,196 29,453 20,510 2.98%
-
Tax Rate 6.10% -1,022.94% 22.36% 22.20% 22.88% 27.75% 17.41% -
Total Cost -18,658 -50,435 83,519 78,298 67,572 56,539 47,699 -
-
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 2,630 1,635,579 33,168 15,227 15,112 12,586 4,668 -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 8.10% 0.00% 20.11% 19.11% 19.62% 19.50% 16.48% -
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 4.02 1.02 21.56 38.79 33.28 27.90 22.23 -24.79%
EPS 17.48 44.03 7.64 13.57 11.38 9.36 6.59 17.64%
DPS 1.88 270.25 5.25 4.75 4.75 4.00 1.50 3.83%
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 4.28 4.67 103.48 94.48 80.45 66.70 52.56 -34.15%
EPS 18.59 40.51 36.67 33.05 27.50 22.38 15.58 2.98%
DPS 2.00 1,242.70 25.20 11.57 11.48 9.56 3.55 -9.11%
NAPS 2.2966 0.00 1.8241 1.7294 1.402 1.1476 0.9459 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 42.75 264.72 10.62 6.08 7.15 8.46 5.85 39.28%
P/EPS 9.84 30.53 29.97 17.39 20.92 25.21 19.73 -10.94%
EY 10.17 3.28 3.34 5.75 4.78 3.97 5.07 12.29%
DY 1.09 100.46 2.29 2.01 2.00 1.69 1.15 -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 49.21 284.40 9.93 5.90 7.51 10.39 6.30 40.83%
P/EPS 11.32 32.80 28.01 16.88 21.97 30.98 21.24 -9.95%
EY 8.83 3.05 3.57 5.93 4.55 3.23 4.71 11.03%
DY 0.95 93.51 2.45 2.07 1.90 1.38 1.07 -1.96%
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