[JCBNEXT] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
16-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 0.93%
YoY- 18.57%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 76,286 71,632 65,744 66,500 66,112 62,524 54,996 24.45%
PBT 31,004 28,580 24,896 22,572 22,370 21,960 16,594 51.87%
Tax -3,290 -3,132 -2,268 -2,557 -2,258 -2,824 377 -
NP 27,714 25,448 22,628 20,014 20,112 19,136 16,971 38.79%
-
NP to SH 26,448 23,840 21,709 18,872 18,698 17,872 16,371 37.80%
-
Tax Rate 10.61% 10.96% 9.11% 11.33% 10.09% 12.86% -2.27% -
Total Cost 48,572 46,184 43,116 46,485 46,000 43,388 38,025 17.78%
-
Net Worth 75,159 66,897 60,726 54,594 50,371 48,302 44,245 42.50%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 5,566 7,414 5,037 - 3,016 -
Div Payout % - - 25.64% 39.29% 26.94% - 18.43% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 75,159 66,897 60,726 54,594 50,371 48,302 44,245 42.50%
NOSH 203,133 202,721 202,420 202,200 201,487 201,261 201,117 0.66%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 36.33% 35.53% 34.42% 30.10% 30.42% 30.61% 30.86% -
ROE 35.19% 35.64% 35.75% 34.57% 37.12% 37.00% 37.00% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 37.55 35.34 32.48 32.89 32.81 31.07 27.35 23.60%
EPS 13.02 11.76 7.15 9.33 9.28 8.88 8.14 36.88%
DPS 0.00 0.00 2.75 3.67 2.50 0.00 1.50 -
NAPS 0.37 0.33 0.30 0.27 0.25 0.24 0.22 41.55%
Adjusted Per Share Value based on latest NOSH - 202,742
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 54.49 51.17 46.96 47.50 47.22 44.66 39.28 24.45%
EPS 18.89 17.03 15.51 13.48 13.36 12.77 11.69 37.82%
DPS 0.00 0.00 3.98 5.30 3.60 0.00 2.15 -
NAPS 0.5369 0.4778 0.4338 0.39 0.3598 0.345 0.316 42.52%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.47 1.22 1.18 1.31 1.24 1.09 0.93 -
P/RPS 3.91 3.45 3.63 3.98 3.78 3.51 3.40 9.79%
P/EPS 11.29 10.37 11.00 14.04 13.36 12.27 11.43 -0.82%
EY 8.86 9.64 9.09 7.12 7.48 8.15 8.75 0.83%
DY 0.00 0.00 2.33 2.80 2.02 0.00 1.61 -
P/NAPS 3.97 3.70 3.93 4.85 4.96 4.54 4.23 -4.15%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 24/08/07 15/05/07 27/02/07 16/11/06 24/08/06 18/05/06 21/02/06 -
Price 1.37 1.21 1.27 1.20 1.33 1.37 0.99 -
P/RPS 3.65 3.42 3.91 3.65 4.05 4.41 3.62 0.55%
P/EPS 10.52 10.29 11.84 12.86 14.33 15.43 12.16 -9.23%
EY 9.50 9.72 8.44 7.78 6.98 6.48 8.22 10.15%
DY 0.00 0.00 2.17 3.06 1.88 0.00 1.52 -
P/NAPS 3.70 3.67 4.23 4.44 5.32 5.71 4.50 -12.26%

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