[JCBNEXT] YoY 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- -7.84%
YoY- 37.52%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,713 1,784 46,484 41,396 36,030 30,425 24,539 -35.81%
PBT 16,015 -1,944 23,588 21,503 15,845 14,867 10,451 7.36%
Tax 601 18,782 -5,585 -4,843 -3,616 -4,584 -2,524 -
NP 16,616 16,838 18,003 16,660 12,229 10,283 7,927 13.12%
-
NP to SH 16,688 16,872 16,283 15,893 11,557 9,646 7,621 13.94%
-
Tax Rate -3.75% - 23.68% 22.52% 22.82% 30.83% 24.15% -
Total Cost -14,903 -15,054 28,481 24,736 23,801 20,142 16,612 -
-
Net Worth 302,266 0 240,760 227,960 185,728 151,309 124,424 15.93%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 881 1,915,151 11,087 5,618 5,603 4,728 4,665 -24.24%
Div Payout % 5.28% 11,351.06% 68.09% 35.35% 48.49% 49.02% 61.22% -
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 0 240,760 227,960 185,728 151,309 124,424 15.93%
NOSH 140,000 717,957 633,579 321,070 320,221 315,228 311,061 -12.45%
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 969.99% 943.83% 38.73% 40.25% 33.94% 33.80% 32.30% -
ROE 5.52% 0.00% 6.76% 6.97% 6.22% 6.38% 6.13% -
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 1.22 0.25 7.34 12.89 11.25 9.65 7.89 -26.72%
EPS 11.93 11.96 2.57 4.95 3.61 3.06 2.45 30.17%
DPS 0.63 266.75 1.75 1.75 1.75 1.50 1.50 -13.45%
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 1.22 1.27 33.20 29.57 25.74 21.73 17.53 -35.85%
EPS 11.92 12.05 11.63 11.35 8.26 6.89 5.44 13.96%
DPS 0.63 1,367.97 7.92 4.01 4.00 3.38 3.33 -24.22%
NAPS 2.159 0.00 1.7197 1.6283 1.3266 1.0808 0.8887 15.93%
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 140.51 1,082.57 31.21 18.30 21.15 24.45 16.48 42.90%
P/EPS 14.42 114.47 89.11 47.68 65.95 77.12 53.06 -19.50%
EY 6.93 0.87 1.12 2.10 1.52 1.30 1.88 24.27%
DY 0.37 99.16 0.76 0.74 0.74 0.64 1.15 -17.21%
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 161.75 1,163.06 29.17 17.76 22.22 30.05 17.75 44.50%
P/EPS 16.60 122.98 83.27 46.26 69.27 94.77 57.14 -18.61%
EY 6.02 0.81 1.20 2.16 1.44 1.06 1.75 22.85%
DY 0.32 92.30 0.82 0.76 0.70 0.52 1.07 -18.21%
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