[JCBNEXT] YoY Quarter Result on 31-Dec-2011 [#4]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -38.15%
YoY- -37.89%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 15,450 41,459 36,433 33,975 29,355 23,158 22,234 -5.88%
PBT 15,857 17,009 17,826 10,125 11,949 10,612 3,595 28.04%
Tax -1,454 -3,672 -2,458 -2,983 -16 -2,850 -1,440 0.16%
NP 14,403 13,337 15,368 7,142 11,933 7,762 2,155 37.22%
-
NP to SH 1,897,215 13,160 14,830 7,148 11,508 7,177 1,687 222.30%
-
Tax Rate 9.17% 21.59% 13.79% 29.46% 0.13% 26.86% 40.06% -
Total Cost 1,047 28,122 21,065 26,833 17,422 15,396 20,079 -38.86%
-
Net Worth 273,237 246,749 217,033 188,976 164,399 124,178 108,372 16.65%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 12,260 11,072 5,585 7,206 7,903 4,656 4,644 17.55%
Div Payout % 0.65% 84.13% 37.66% 100.82% 68.68% 64.88% 275.31% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 273,237 246,749 217,033 188,976 164,399 124,178 108,372 16.65%
NOSH 700,608 632,692 319,166 320,299 316,153 310,445 309,636 14.57%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 93.22% 32.17% 42.18% 21.02% 40.65% 33.52% 9.69% -
ROE 694.35% 5.33% 6.83% 3.78% 7.00% 5.78% 1.56% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 2.21 6.55 11.42 10.61 9.29 7.46 7.18 -17.82%
EPS 1,353.99 2.08 2.32 2.23 3.64 2.31 0.54 268.36%
DPS 1.75 1.75 1.75 2.25 2.50 1.50 1.50 2.60%
NAPS 0.39 0.39 0.68 0.59 0.52 0.40 0.35 1.81%
Adjusted Per Share Value based on latest NOSH - 320,299
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 11.04 29.61 26.02 24.27 20.97 16.54 15.88 -5.87%
EPS 1,355.15 9.40 10.59 5.11 8.22 5.13 1.21 222.08%
DPS 8.76 7.91 3.99 5.15 5.65 3.33 3.32 17.54%
NAPS 1.9517 1.7625 1.5502 1.3498 1.1743 0.887 0.7741 16.65%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.47 2.48 2.20 2.23 2.98 1.41 1.28 -
P/RPS 21.31 37.85 19.27 21.02 32.09 18.90 17.83 3.01%
P/EPS 0.17 119.23 47.35 99.93 81.87 60.99 234.93 -70.02%
EY 576.16 0.84 2.11 1.00 1.22 1.64 0.43 231.84%
DY 3.72 0.71 0.80 1.01 0.84 1.06 1.17 21.25%
P/NAPS 1.21 6.36 3.24 3.78 5.73 3.52 3.66 -16.83%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 24/02/15 19/02/14 19/02/13 21/02/12 24/02/11 22/02/10 20/02/09 -
Price 0.45 2.68 2.55 2.20 2.85 1.52 1.27 -
P/RPS 20.41 40.90 22.34 20.74 30.69 20.38 17.69 2.41%
P/EPS 0.17 128.85 54.88 98.58 78.30 65.75 233.10 -69.98%
EY 601.77 0.78 1.82 1.01 1.28 1.52 0.43 234.26%
DY 3.89 0.65 0.69 1.02 0.88 0.99 1.18 21.98%
P/NAPS 1.15 6.87 3.75 3.73 5.48 3.80 3.63 -17.42%

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