[JCBNEXT] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
09-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 9.18%
YoY- 1.09%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 20,646 92,309 167,542 152,965 129,591 105,065 94,468 -22.37%
PBT 23,764 47,548 83,590 63,668 60,598 49,455 32,369 -5.01%
Tax 15,148 23,506 -16,887 -14,899 -12,350 -12,795 -4,594 -
NP 38,912 71,054 66,703 48,769 48,248 36,660 27,775 5.77%
-
NP to SH 1,921,867 65,877 62,708 46,314 45,813 34,605 26,189 104.54%
-
Tax Rate -63.74% -49.44% 20.20% 23.40% 20.38% 25.87% 14.19% -
Total Cost -18,266 21,255 100,839 104,196 81,343 68,405 66,693 -
-
Net Worth 298,200 0 0 217,966 187,591 144,841 118,449 16.62%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 1,932,733 44,716 33,283 22,416 22,146 17,180 10,854 137.09%
Div Payout % 100.57% 67.88% 53.08% 48.40% 48.34% 49.65% 41.45% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 298,200 0 0 217,966 187,591 144,841 118,449 16.62%
NOSH 140,000 652,302 315,635 320,539 317,952 314,872 311,709 -12.48%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 188.47% 76.97% 39.81% 31.88% 37.23% 34.89% 29.40% -
ROE 644.49% 0.00% 0.00% 21.25% 24.42% 23.89% 22.11% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 14.75 14.15 53.08 47.72 40.76 33.37 30.31 -11.30%
EPS 1,372.76 10.10 19.87 14.45 14.41 10.99 8.40 133.73%
DPS 1,380.52 6.86 10.50 7.00 7.00 5.50 3.50 170.68%
NAPS 2.13 0.00 0.00 0.68 0.59 0.46 0.38 33.26%
Adjusted Per Share Value based on latest NOSH - 320,539
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 14.75 65.94 119.67 109.26 92.57 75.05 67.48 -22.37%
EPS 1,372.76 47.06 44.79 33.08 32.72 24.72 18.71 104.53%
DPS 1,380.52 31.94 23.77 16.01 15.82 12.27 7.75 137.11%
NAPS 2.13 0.00 0.00 1.5569 1.3399 1.0346 0.8461 16.62%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.96 2.39 3.90 2.20 2.93 2.07 1.14 -
P/RPS 13.29 16.89 7.35 4.61 7.19 6.20 3.76 23.40%
P/EPS 0.14 23.67 19.63 15.23 20.33 18.84 13.57 -53.32%
EY 700.39 4.23 5.09 6.57 4.92 5.31 7.37 113.54%
DY 704.35 2.87 2.69 3.18 2.39 2.66 3.07 147.32%
P/NAPS 0.92 0.00 0.00 3.24 4.97 4.50 3.00 -17.87%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 17/08/15 20/08/14 21/08/13 09/08/12 23/08/11 17/08/10 18/08/09 -
Price 1.49 2.55 4.11 2.10 2.87 2.07 1.25 -
P/RPS 10.10 18.02 7.74 4.40 7.04 6.20 4.12 16.11%
P/EPS 0.11 25.25 20.69 14.53 19.92 18.84 14.88 -55.84%
EY 921.32 3.96 4.83 6.88 5.02 5.31 6.72 126.99%
DY 926.53 2.69 2.55 3.33 2.44 2.66 2.80 162.88%
P/NAPS 0.70 0.00 0.00 3.09 4.86 4.50 3.29 -22.72%

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