[JCBNEXT] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
18-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 6.34%
YoY- 41.56%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 135,045 166,101 144,095 123,106 98,216 98,824 90,409 6.91%
PBT 64,445 83,540 58,822 58,633 42,536 34,358 38,825 8.80%
Tax 3,353 -16,671 -14,207 -12,663 -9,987 -4,545 -3,722 -
NP 67,798 66,869 44,615 45,970 32,549 29,813 35,103 11.58%
-
NP to SH 62,681 63,319 42,419 43,578 30,784 27,950 33,372 11.07%
-
Tax Rate -5.20% 19.96% 24.15% 21.60% 23.48% 13.23% 9.59% -
Total Cost 67,247 99,232 99,480 77,136 65,667 69,011 55,306 3.31%
-
Net Worth 0 0 211,118 177,129 175,722 115,008 95,315 -
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 44,348 27,044 22,378 21,312 13,244 10,854 10,745 26.63%
Div Payout % 70.75% 42.71% 52.75% 48.91% 43.03% 38.84% 32.20% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 0 0 211,118 177,129 175,722 115,008 95,315 -
NOSH 636,666 315,215 319,876 316,302 313,790 310,833 307,470 12.89%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 50.20% 40.26% 30.96% 37.34% 33.14% 30.17% 38.83% -
ROE 0.00% 0.00% 20.09% 24.60% 17.52% 24.30% 35.01% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 21.21 52.69 45.05 38.92 31.30 31.79 29.40 -5.29%
EPS 9.85 20.09 13.26 13.78 9.81 8.99 10.85 -1.59%
DPS 6.97 8.50 7.00 6.75 4.25 3.50 3.49 12.21%
NAPS 0.00 0.00 0.66 0.56 0.56 0.37 0.31 -
Adjusted Per Share Value based on latest NOSH - 316,302
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 102.61 126.20 109.48 93.54 74.62 75.09 68.69 6.91%
EPS 47.62 48.11 32.23 33.11 23.39 21.24 25.36 11.06%
DPS 33.70 20.55 17.00 16.19 10.06 8.25 8.16 26.65%
NAPS 0.00 0.00 1.6041 1.3458 1.3351 0.8738 0.7242 -
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 2.44 2.81 2.18 2.68 2.00 0.98 1.58 -
P/RPS 11.50 5.33 4.84 6.89 6.39 3.08 5.37 13.52%
P/EPS 24.78 13.99 16.44 19.45 20.39 10.90 14.56 9.26%
EY 4.03 7.15 6.08 5.14 4.91 9.18 6.87 -8.50%
DY 2.85 3.02 3.21 2.52 2.13 3.57 2.21 4.32%
P/NAPS 0.00 0.00 3.30 4.79 3.57 2.65 5.10 -
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 30/05/14 23/05/13 17/05/12 18/05/11 18/05/10 14/05/09 20/05/08 -
Price 2.42 3.65 2.40 2.80 2.03 1.13 1.72 -
P/RPS 11.41 6.93 5.33 7.19 6.49 3.55 5.85 11.77%
P/EPS 24.58 18.17 18.10 20.32 20.69 12.57 15.85 7.58%
EY 4.07 5.50 5.53 4.92 4.83 7.96 6.31 -7.04%
DY 2.88 2.33 2.92 2.41 2.09 3.10 2.03 5.99%
P/NAPS 0.00 0.00 3.64 5.00 3.63 3.05 5.55 -

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