[JCBNEXT] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
19-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 15.17%
YoY- 34.58%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 6,114 21,600 177,656 160,789 139,857 117,107 92,341 -36.38%
PBT 26,935 20,896 84,826 77,027 59,804 55,156 36,625 -4.99%
Tax -1,559 50,092 -18,844 -15,601 -14,352 -12,018 -7,379 -22.81%
NP 25,376 70,988 65,982 61,426 45,452 43,138 29,246 -2.33%
-
NP to SH 25,570 1,950,534 61,415 58,332 43,344 40,981 27,687 -1.31%
-
Tax Rate 5.79% -239.72% 22.21% 20.25% 24.00% 21.79% 20.15% -
Total Cost -19,262 -49,388 111,674 99,363 94,405 73,969 63,095 -
-
Net Worth 280,895 273,237 246,749 217,033 188,976 164,399 124,178 14.56%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 7,088 1,949,969 44,239 20,810 22,324 20,490 9,322 -4.46%
Div Payout % 27.72% 99.97% 72.03% 35.68% 51.51% 50.00% 33.67% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 280,895 273,237 246,749 217,033 188,976 164,399 124,178 14.56%
NOSH 140,000 700,608 632,692 319,166 320,299 316,153 310,445 -12.42%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 415.05% 328.65% 37.14% 38.20% 32.50% 36.84% 31.67% -
ROE 9.10% 713.86% 24.89% 26.88% 22.94% 24.93% 22.30% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 4.35 3.08 28.08 50.38 43.66 37.04 29.74 -27.40%
EPS 18.21 278.41 9.71 18.28 13.53 12.96 8.92 12.62%
DPS 5.05 278.33 6.99 6.50 7.00 6.50 3.00 9.06%
NAPS 2.00 0.39 0.39 0.68 0.59 0.52 0.40 30.75%
Adjusted Per Share Value based on latest NOSH - 319,166
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 4.37 15.43 126.90 114.85 99.90 83.65 65.96 -36.37%
EPS 18.26 1,393.24 43.87 41.67 30.96 29.27 19.78 -1.32%
DPS 5.06 1,392.84 31.60 14.86 15.95 14.64 6.66 -4.47%
NAPS 2.0064 1.9517 1.7625 1.5502 1.3498 1.1743 0.887 14.56%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.98 0.47 2.48 2.20 2.23 2.98 1.41 -
P/RPS 45.48 15.24 8.83 4.37 5.11 8.05 4.74 45.74%
P/EPS 10.88 0.17 25.55 12.04 16.48 22.99 15.81 -6.03%
EY 9.19 592.35 3.91 8.31 6.07 4.35 6.33 6.40%
DY 2.55 592.18 2.82 2.95 3.14 2.18 2.13 3.04%
P/NAPS 0.99 1.21 6.36 3.24 3.78 5.73 3.52 -19.04%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 22/02/16 24/02/15 19/02/14 19/02/13 21/02/12 24/02/11 22/02/10 -
Price 1.95 0.45 2.68 2.55 2.20 2.85 1.52 -
P/RPS 44.79 14.60 9.54 5.06 5.04 7.69 5.11 43.56%
P/EPS 10.71 0.16 27.61 13.95 16.26 21.99 17.04 -7.44%
EY 9.34 618.68 3.62 7.17 6.15 4.55 5.87 8.04%
DY 2.59 618.50 2.61 2.55 3.18 2.28 1.97 4.66%
P/NAPS 0.98 1.15 6.87 3.75 3.73 5.48 3.80 -20.20%

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