[JCBNEXT] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 8.55%
YoY- 49.27%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 6,857 21,625 135,045 166,101 144,095 123,106 98,216 -35.80%
PBT 27,471 22,437 64,445 83,540 58,822 58,633 42,536 -7.02%
Tax -1,215 32,335 3,353 -16,671 -14,207 -12,663 -9,987 -29.58%
NP 26,256 54,772 67,798 66,869 44,615 45,970 32,549 -3.51%
-
NP to SH 26,399 1,936,313 62,681 63,319 42,419 43,578 30,784 -2.52%
-
Tax Rate 4.42% -144.11% -5.20% 19.96% 24.15% 21.60% 23.48% -
Total Cost -19,399 -33,147 67,247 99,232 99,480 77,136 65,667 -
-
Net Worth 298,766 0 0 0 211,118 177,129 175,722 9.24%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 2,648 1,943,267 44,348 27,044 22,378 21,312 13,244 -23.51%
Div Payout % 10.03% 100.36% 70.75% 42.71% 52.75% 48.91% 43.03% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 298,766 0 0 0 211,118 177,129 175,722 9.24%
NOSH 140,000 700,000 636,666 315,215 319,876 316,302 313,790 -12.57%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 382.91% 253.28% 50.20% 40.26% 30.96% 37.34% 33.14% -
ROE 8.84% 0.00% 0.00% 0.00% 20.09% 24.60% 17.52% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 4.91 3.07 21.21 52.69 45.05 38.92 31.30 -26.54%
EPS 18.91 274.77 9.85 20.09 13.26 13.78 9.81 11.54%
DPS 1.89 275.76 6.97 8.50 7.00 6.75 4.25 -12.62%
NAPS 2.14 0.00 0.00 0.00 0.66 0.56 0.56 25.01%
Adjusted Per Share Value based on latest NOSH - 315,215
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 4.90 15.45 96.46 118.64 102.93 87.93 70.15 -35.79%
EPS 18.86 1,383.08 44.77 45.23 30.30 31.13 21.99 -2.52%
DPS 1.89 1,388.05 31.68 19.32 15.98 15.22 9.46 -23.52%
NAPS 2.134 0.00 0.00 0.00 1.508 1.2652 1.2552 9.23%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.82 0.44 2.44 2.81 2.18 2.68 2.00 -
P/RPS 37.06 14.34 11.50 5.33 4.84 6.89 6.39 34.00%
P/EPS 9.63 0.16 24.78 13.99 16.44 19.45 20.39 -11.74%
EY 10.39 624.48 4.03 7.15 6.08 5.14 4.91 13.29%
DY 1.04 626.72 2.85 3.02 3.21 2.52 2.13 -11.25%
P/NAPS 0.85 0.00 0.00 0.00 3.30 4.79 3.57 -21.25%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 19/05/15 30/05/14 23/05/13 17/05/12 18/05/11 18/05/10 -
Price 1.78 2.19 2.42 3.65 2.40 2.80 2.03 -
P/RPS 36.24 71.37 11.41 6.93 5.33 7.19 6.49 33.16%
P/EPS 9.41 0.80 24.58 18.17 18.10 20.32 20.69 -12.29%
EY 10.62 125.47 4.07 5.50 5.53 4.92 4.83 14.01%
DY 1.06 125.92 2.88 2.33 2.92 2.41 2.09 -10.68%
P/NAPS 0.83 0.00 0.00 0.00 3.64 5.00 3.63 -21.78%

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