[JCBNEXT] YoY TTM 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- -6.3%
YoY- -25.54%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 152,965 129,591 105,065 94,468 97,422 70,601 62,498 16.07%
PBT 63,668 60,598 49,455 32,369 41,273 29,213 19,389 21.89%
Tax -14,899 -12,350 -12,795 -4,594 -4,089 -2,784 -312 90.36%
NP 48,769 48,248 36,660 27,775 37,184 26,429 19,077 16.91%
-
NP to SH 46,314 45,813 34,605 26,189 35,171 25,576 18,104 16.93%
-
Tax Rate 23.40% 20.38% 25.87% 14.19% 9.91% 9.53% 1.61% -
Total Cost 104,196 81,343 68,405 66,693 60,238 44,172 43,421 15.69%
-
Net Worth 217,966 187,591 144,841 118,449 101,984 0 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 22,416 22,146 17,180 10,854 10,745 6,083 - -
Div Payout % 48.40% 48.34% 49.65% 41.45% 30.55% 23.79% - -
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 0 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 31.88% 37.23% 34.89% 29.40% 38.17% 37.43% 30.52% -
ROE 21.25% 24.42% 23.89% 22.11% 34.49% 0.00% 35.76% -
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 47.72 40.76 33.37 30.31 31.52 34.69 30.86 7.52%
EPS 14.45 14.41 10.99 8.40 11.38 12.57 8.94 8.32%
DPS 7.00 7.00 5.50 3.50 3.48 3.00 0.00 -
NAPS 0.68 0.59 0.46 0.38 0.33 0.00 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 109.26 92.57 75.05 67.48 69.59 50.43 44.64 16.07%
EPS 33.08 32.72 24.72 18.71 25.12 18.27 12.93 16.93%
DPS 16.01 15.82 12.27 7.75 7.68 4.35 0.00 -
NAPS 1.5569 1.3399 1.0346 0.8461 0.7285 0.00 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 4.61 7.19 6.20 3.76 5.61 4.24 4.02 2.30%
P/EPS 15.23 20.33 18.84 13.57 15.55 11.70 13.87 1.56%
EY 6.57 4.92 5.31 7.37 6.43 8.55 7.21 -1.53%
DY 3.18 2.39 2.66 3.07 1.96 2.04 0.00 -
P/NAPS 3.24 4.97 4.50 3.00 5.36 0.00 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 4.40 7.04 6.20 4.12 5.55 3.95 4.31 0.34%
P/EPS 14.53 19.92 18.84 14.88 15.38 10.90 14.88 -0.39%
EY 6.88 5.02 5.31 6.72 6.50 9.17 6.72 0.39%
DY 3.33 2.44 2.66 2.80 1.99 2.19 0.00 -
P/NAPS 3.09 4.86 4.50 3.29 5.30 0.00 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