[JCBNEXT] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
16-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 5.85%
YoY- 65.02%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 172,630 158,331 135,196 110,951 91,417 103,246 75,548 14.75%
PBT 85,675 69,326 61,576 53,871 29,608 43,930 34,025 16.62%
Tax -17,629 -16,126 -11,382 -14,855 -5,969 -4,119 -3,114 33.46%
NP 68,046 53,200 50,194 39,016 23,639 39,811 30,911 14.04%
-
NP to SH 63,098 50,650 47,724 36,630 22,197 37,831 29,724 13.35%
-
Tax Rate 20.58% 23.26% 18.48% 27.58% 20.16% 9.38% 9.15% -
Total Cost 104,584 105,131 85,002 71,935 67,778 63,435 44,637 15.23%
-
Net Worth 240,760 0 185,728 151,309 124,424 111,782 0 -
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 38,752 22,431 23,021 17,243 9,310 16,955 3,042 52.76%
Div Payout % 61.42% 44.29% 48.24% 47.07% 41.94% 44.82% 10.24% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 240,760 0 185,728 151,309 124,424 111,782 0 -
NOSH 633,579 321,070 320,221 315,228 311,061 310,508 204,406 20.72%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 39.42% 33.60% 37.13% 35.17% 25.86% 38.56% 40.92% -
ROE 26.21% 0.00% 25.70% 24.21% 17.84% 33.84% 0.00% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 27.25 49.31 42.22 35.20 29.39 33.25 36.96 -4.94%
EPS 9.96 15.78 14.90 11.62 7.14 12.18 14.54 -6.10%
DPS 6.12 7.00 7.25 5.50 3.00 5.50 1.50 26.38%
NAPS 0.38 0.00 0.58 0.48 0.40 0.36 0.00 -
Adjusted Per Share Value based on latest NOSH - 315,228
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 131.16 120.30 102.72 84.30 69.46 78.45 57.40 14.75%
EPS 47.94 38.48 36.26 27.83 16.87 28.74 22.58 13.35%
DPS 29.44 17.04 17.49 13.10 7.07 12.88 2.31 52.77%
NAPS 1.8293 0.00 1.4112 1.1496 0.9454 0.8493 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.29 2.36 2.38 2.36 1.30 1.69 1.39 -
P/RPS 8.40 4.79 5.64 6.71 4.42 5.08 3.76 14.32%
P/EPS 22.99 14.96 15.97 20.31 18.22 13.87 9.56 15.73%
EY 4.35 6.68 6.26 4.92 5.49 7.21 10.46 -13.59%
DY 2.67 2.97 3.05 2.33 2.31 3.25 1.08 16.26%
P/NAPS 6.03 0.00 4.10 4.92 3.25 4.69 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 22/11/13 19/11/12 15/11/11 16/11/10 17/11/09 21/11/08 23/11/07 -
Price 2.14 2.29 2.50 2.90 1.40 1.34 1.47 -
P/RPS 7.85 4.64 5.92 8.24 4.76 4.03 3.98 11.97%
P/EPS 21.49 14.52 16.77 24.96 19.62 11.00 10.11 13.37%
EY 4.65 6.89 5.96 4.01 5.10 9.09 9.89 -11.80%
DY 2.86 3.06 2.90 1.90 2.14 4.10 1.02 18.72%
P/NAPS 5.63 0.00 4.31 6.04 3.50 3.72 0.00 -

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