[JCBNEXT] YoY 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- 27.88%
YoY- 52.39%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 46,537 45,096 36,226 29,741 22,892 27,248 20,235 14.87%
PBT 22,597 22,547 17,701 15,736 8,817 10,806 8,358 18.01%
Tax -4,681 -4,465 -3,773 -4,086 -1,278 -1,229 -862 32.54%
NP 17,916 18,082 13,928 11,650 7,539 9,577 7,496 15.61%
-
NP to SH 16,634 17,245 13,350 11,115 7,294 9,055 7,265 14.79%
-
Tax Rate 20.72% 19.80% 21.32% 25.97% 14.49% 11.37% 10.31% -
Total Cost 28,621 27,014 22,298 18,091 15,353 17,671 12,739 14.42%
-
Net Worth 220,944 217,966 187,591 144,841 118,449 101,984 75,295 19.63%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 11,047 4,808 4,769 3,935 - - - -
Div Payout % 66.41% 27.88% 35.72% 35.41% - - - -
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 220,944 217,966 187,591 144,841 118,449 101,984 75,295 19.63%
NOSH 315,635 320,539 317,952 314,872 311,709 309,044 203,501 7.58%
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 38.50% 40.10% 38.45% 39.17% 32.93% 35.15% 37.04% -
ROE 7.53% 7.91% 7.12% 7.67% 6.16% 8.88% 9.65% -
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 14.74 14.07 11.39 9.45 7.34 8.82 9.94 6.78%
EPS 5.27 5.38 4.20 3.53 2.34 2.93 3.57 6.70%
DPS 3.50 1.50 1.50 1.25 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 33.24 32.21 25.88 21.24 16.35 19.46 14.45 14.87%
EPS 11.88 12.32 9.54 7.94 5.21 6.47 5.19 14.78%
DPS 7.89 3.43 3.41 2.81 0.00 0.00 0.00 -
NAPS 1.5782 1.5569 1.3399 1.0346 0.8461 0.7285 0.5378 19.63%
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 26.45 15.64 25.72 21.92 15.52 20.08 14.78 10.17%
P/EPS 74.00 40.89 69.78 58.64 48.72 60.41 41.18 10.25%
EY 1.35 2.45 1.43 1.71 2.05 1.66 2.43 -9.32%
DY 0.90 0.68 0.51 0.60 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 27.88 14.93 25.19 21.92 17.02 19.85 13.78 12.45%
P/EPS 77.99 39.03 68.35 58.64 53.42 59.73 38.38 12.53%
EY 1.28 2.56 1.46 1.71 1.87 1.67 2.61 -11.18%
DY 0.85 0.71 0.52 0.60 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