[JCBNEXT] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 30.37%
YoY- -19.45%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 45,096 36,226 29,741 22,892 27,248 20,235 17,424 17.15%
PBT 22,547 17,701 15,736 8,817 10,806 8,358 5,695 25.75%
Tax -4,465 -3,773 -4,086 -1,278 -1,229 -862 -423 48.05%
NP 18,082 13,928 11,650 7,539 9,577 7,496 5,272 22.78%
-
NP to SH 17,245 13,350 11,115 7,294 9,055 7,265 4,880 23.39%
-
Tax Rate 19.80% 21.32% 25.97% 14.49% 11.37% 10.31% 7.43% -
Total Cost 27,014 22,298 18,091 15,353 17,671 12,739 12,152 14.22%
-
Net Worth 217,966 187,591 144,841 118,449 101,984 75,295 50,622 27.52%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 4,808 4,769 3,935 - - - - -
Div Payout % 27.88% 35.72% 35.41% - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 217,966 187,591 144,841 118,449 101,984 75,295 50,622 27.52%
NOSH 320,539 317,952 314,872 311,709 309,044 203,501 202,489 7.94%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 40.10% 38.45% 39.17% 32.93% 35.15% 37.04% 30.26% -
ROE 7.91% 7.12% 7.67% 6.16% 8.88% 9.65% 9.64% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 14.07 11.39 9.45 7.34 8.82 9.94 8.60 8.54%
EPS 5.38 4.20 3.53 2.34 2.93 3.57 2.41 14.30%
DPS 1.50 1.50 1.25 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.59 0.46 0.38 0.33 0.37 0.25 18.13%
Adjusted Per Share Value based on latest NOSH - 311,709
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 32.21 25.88 21.24 16.35 19.46 14.45 12.45 17.14%
EPS 12.32 9.54 7.94 5.21 6.47 5.19 3.49 23.37%
DPS 3.43 3.41 2.81 0.00 0.00 0.00 0.00 -
NAPS 1.5569 1.3399 1.0346 0.8461 0.7285 0.5378 0.3616 27.51%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.20 2.93 2.07 1.14 1.77 1.47 1.24 -
P/RPS 15.64 25.72 21.92 15.52 20.08 14.78 14.41 1.37%
P/EPS 40.89 69.78 58.64 48.72 60.41 41.18 51.45 -3.75%
EY 2.45 1.43 1.71 2.05 1.66 2.43 1.94 3.96%
DY 0.68 0.51 0.60 0.00 0.00 0.00 0.00 -
P/NAPS 3.24 4.97 4.50 3.00 5.36 3.97 4.96 -6.84%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 09/08/12 23/08/11 17/08/10 18/08/09 04/09/08 24/08/07 24/08/06 -
Price 2.10 2.87 2.07 1.25 1.75 1.37 1.33 -
P/RPS 14.93 25.19 21.92 17.02 19.85 13.78 15.46 -0.57%
P/EPS 39.03 68.35 58.64 53.42 59.73 38.38 55.19 -5.60%
EY 2.56 1.46 1.71 1.87 1.67 2.61 1.81 5.94%
DY 0.71 0.52 0.60 0.00 0.00 0.00 0.00 -
P/NAPS 3.09 4.86 4.50 3.29 5.30 3.70 5.32 -8.64%

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