[JCBNEXT] YoY TTM Result on 30-Sep-2008 [#3]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 7.56%
YoY- 27.27%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 135,196 110,951 91,417 103,246 75,548 64,212 50,200 17.94%
PBT 61,576 53,871 29,608 43,930 34,025 20,299 15,811 25.41%
Tax -11,382 -14,855 -5,969 -4,119 -3,114 -809 -1,036 49.07%
NP 50,194 39,016 23,639 39,811 30,911 19,490 14,775 22.59%
-
NP to SH 47,724 36,630 22,197 37,831 29,724 18,587 14,394 22.10%
-
Tax Rate 18.48% 27.58% 20.16% 9.38% 9.15% 3.99% 6.55% -
Total Cost 85,002 71,935 67,778 63,435 44,637 44,722 35,425 15.69%
-
Net Worth 185,728 151,309 124,424 111,782 0 54,740 34,173 32.57%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 23,021 17,243 9,310 16,955 3,042 3,041 - -
Div Payout % 48.24% 47.07% 41.94% 44.82% 10.24% 16.36% - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 185,728 151,309 124,424 111,782 0 54,740 34,173 32.57%
NOSH 320,221 315,228 311,061 310,508 204,406 202,742 201,023 8.06%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 37.13% 35.17% 25.86% 38.56% 40.92% 30.35% 29.43% -
ROE 25.70% 24.21% 17.84% 33.84% 0.00% 33.95% 42.12% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 42.22 35.20 29.39 33.25 36.96 31.67 24.97 9.14%
EPS 14.90 11.62 7.14 12.18 14.54 9.17 7.16 12.98%
DPS 7.25 5.50 3.00 5.50 1.50 1.50 0.00 -
NAPS 0.58 0.48 0.40 0.36 0.00 0.27 0.17 22.68%
Adjusted Per Share Value based on latest NOSH - 310,508
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 96.57 79.25 65.30 73.75 53.96 45.87 35.86 17.94%
EPS 34.09 26.16 15.86 27.02 21.23 13.28 10.28 22.10%
DPS 16.44 12.32 6.65 12.11 2.17 2.17 0.00 -
NAPS 1.3266 1.0808 0.8887 0.7984 0.00 0.391 0.2441 32.57%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 2.38 2.36 1.30 1.69 1.39 1.31 0.83 -
P/RPS 5.64 6.71 4.42 5.08 3.76 4.14 3.32 9.22%
P/EPS 15.97 20.31 18.22 13.87 9.56 14.29 11.59 5.48%
EY 6.26 4.92 5.49 7.21 10.46 7.00 8.63 -5.20%
DY 3.05 2.33 2.31 3.25 1.08 1.15 0.00 -
P/NAPS 4.10 4.92 3.25 4.69 0.00 4.85 4.88 -2.85%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 15/11/11 16/11/10 17/11/09 21/11/08 23/11/07 16/11/06 22/11/05 -
Price 2.50 2.90 1.40 1.34 1.47 1.20 0.91 -
P/RPS 5.92 8.24 4.76 4.03 3.98 3.79 3.64 8.43%
P/EPS 16.77 24.96 19.62 11.00 10.11 13.09 12.71 4.72%
EY 5.96 4.01 5.10 9.09 9.89 7.64 7.87 -4.52%
DY 2.90 1.90 2.14 4.10 1.02 1.25 0.00 -
P/NAPS 4.31 6.04 3.50 3.72 0.00 4.44 5.35 -3.53%

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