[JCBNEXT] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
22-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 0.62%
YoY- 24.58%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 7,105 20,575 47,609 172,630 158,331 135,196 110,951 -36.72%
PBT 11,647 41,723 22,016 85,675 69,326 61,576 53,871 -22.51%
Tax -1,900 -3,033 47,873 -17,629 -16,126 -11,382 -14,855 -28.99%
NP 9,747 38,690 69,889 68,046 53,200 50,194 39,016 -20.62%
-
NP to SH 9,727 1,921,683 66,466 63,098 50,650 47,724 36,630 -19.81%
-
Tax Rate 16.31% 7.27% -217.45% 20.58% 23.26% 18.48% 27.58% -
Total Cost -2,642 -18,115 -22,280 104,584 105,131 85,002 71,935 -
-
Net Worth 318,876 302,266 0 240,760 0 185,728 151,309 13.21%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 884 18,463 1,948,780 38,752 22,431 23,021 17,243 -39.02%
Div Payout % 9.10% 0.96% 2,932.00% 61.42% 44.29% 48.24% 47.07% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 318,876 302,266 0 240,760 0 185,728 151,309 13.21%
NOSH 140,000 140,000 717,957 633,579 321,070 320,221 315,228 -12.64%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 137.19% 188.04% 146.80% 39.42% 33.60% 37.13% 35.17% -
ROE 3.05% 635.76% 0.00% 26.21% 0.00% 25.70% 24.21% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 5.08 14.70 6.63 27.25 49.31 42.22 35.20 -27.55%
EPS 6.95 1,373.24 9.26 9.96 15.78 14.90 11.62 -8.20%
DPS 0.63 13.19 271.43 6.12 7.00 7.25 5.50 -30.28%
NAPS 2.28 2.16 0.00 0.38 0.00 0.58 0.48 29.62%
Adjusted Per Share Value based on latest NOSH - 633,579
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 5.08 14.70 34.01 123.31 113.09 96.57 79.25 -36.71%
EPS 6.95 1,372.63 47.48 45.07 36.18 34.09 26.16 -19.80%
DPS 0.63 13.19 1,391.99 27.68 16.02 16.44 12.32 -39.04%
NAPS 2.2777 2.159 0.00 1.7197 0.00 1.3266 1.0808 13.21%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.39 1.72 2.69 2.29 2.36 2.38 2.36 -
P/RPS 27.36 11.70 40.57 8.40 4.79 5.64 6.71 26.36%
P/EPS 19.99 0.13 29.06 22.99 14.96 15.97 20.31 -0.26%
EY 5.00 798.39 3.44 4.35 6.68 6.26 4.92 0.26%
DY 0.45 7.67 100.90 2.67 2.97 3.05 2.33 -23.95%
P/NAPS 0.61 0.80 0.00 6.03 0.00 4.10 4.92 -29.36%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 24/11/15 27/11/14 22/11/13 19/11/12 15/11/11 16/11/10 -
Price 1.56 1.98 2.89 2.14 2.29 2.50 2.90 -
P/RPS 30.71 13.47 43.58 7.85 4.64 5.92 8.24 24.49%
P/EPS 22.43 0.14 31.22 21.49 14.52 16.77 24.96 -1.76%
EY 4.46 693.55 3.20 4.65 6.89 5.96 4.01 1.78%
DY 0.40 6.66 93.92 2.86 3.06 2.90 1.90 -22.85%
P/NAPS 0.68 0.92 0.00 5.63 0.00 4.31 6.04 -30.48%

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