[JCBNEXT] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -15.24%
YoY- -41.33%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 158,331 135,196 110,951 91,417 103,246 75,548 64,212 16.21%
PBT 69,326 61,576 53,871 29,608 43,930 34,025 20,299 22.69%
Tax -16,126 -11,382 -14,855 -5,969 -4,119 -3,114 -809 64.58%
NP 53,200 50,194 39,016 23,639 39,811 30,911 19,490 18.19%
-
NP to SH 50,650 47,724 36,630 22,197 37,831 29,724 18,587 18.16%
-
Tax Rate 23.26% 18.48% 27.58% 20.16% 9.38% 9.15% 3.99% -
Total Cost 105,131 85,002 71,935 67,778 63,435 44,637 44,722 15.29%
-
Net Worth 0 185,728 151,309 124,424 111,782 0 54,740 -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 22,431 23,021 17,243 9,310 16,955 3,042 3,041 39.47%
Div Payout % 44.29% 48.24% 47.07% 41.94% 44.82% 10.24% 16.36% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 0 185,728 151,309 124,424 111,782 0 54,740 -
NOSH 321,070 320,221 315,228 311,061 310,508 204,406 202,742 7.95%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 33.60% 37.13% 35.17% 25.86% 38.56% 40.92% 30.35% -
ROE 0.00% 25.70% 24.21% 17.84% 33.84% 0.00% 33.95% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 49.31 42.22 35.20 29.39 33.25 36.96 31.67 7.65%
EPS 15.78 14.90 11.62 7.14 12.18 14.54 9.17 9.45%
DPS 7.00 7.25 5.50 3.00 5.50 1.50 1.50 29.24%
NAPS 0.00 0.58 0.48 0.40 0.36 0.00 0.27 -
Adjusted Per Share Value based on latest NOSH - 311,061
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 113.09 96.57 79.25 65.30 73.75 53.96 45.87 16.21%
EPS 36.18 34.09 26.16 15.86 27.02 21.23 13.28 18.16%
DPS 16.02 16.44 12.32 6.65 12.11 2.17 2.17 39.49%
NAPS 0.00 1.3266 1.0808 0.8887 0.7984 0.00 0.391 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.36 2.38 2.36 1.30 1.69 1.39 1.31 -
P/RPS 4.79 5.64 6.71 4.42 5.08 3.76 4.14 2.45%
P/EPS 14.96 15.97 20.31 18.22 13.87 9.56 14.29 0.76%
EY 6.68 6.26 4.92 5.49 7.21 10.46 7.00 -0.77%
DY 2.97 3.05 2.33 2.31 3.25 1.08 1.15 17.11%
P/NAPS 0.00 4.10 4.92 3.25 4.69 0.00 4.85 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 19/11/12 15/11/11 16/11/10 17/11/09 21/11/08 23/11/07 16/11/06 -
Price 2.29 2.50 2.90 1.40 1.34 1.47 1.20 -
P/RPS 4.64 5.92 8.24 4.76 4.03 3.98 3.79 3.42%
P/EPS 14.52 16.77 24.96 19.62 11.00 10.11 13.09 1.74%
EY 6.89 5.96 4.01 5.10 9.09 9.89 7.64 -1.70%
DY 3.06 2.90 1.90 2.14 4.10 1.02 1.25 16.07%
P/NAPS 0.00 4.31 6.04 3.50 3.72 0.00 4.44 -

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