[JCBNEXT] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 15.03%
YoY- 32.61%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 79,906 76,286 71,632 65,744 66,500 66,112 62,524 17.74%
PBT 34,741 31,004 28,580 24,896 22,572 22,370 21,960 35.73%
Tax -3,685 -3,290 -3,132 -2,268 -2,557 -2,258 -2,824 19.39%
NP 31,056 27,714 25,448 22,628 20,014 20,112 19,136 38.06%
-
NP to SH 29,569 26,448 23,840 21,709 18,872 18,698 17,872 39.84%
-
Tax Rate 10.61% 10.61% 10.96% 9.11% 11.33% 10.09% 12.86% -
Total Cost 48,850 48,572 46,184 43,116 46,485 46,000 43,388 8.21%
-
Net Worth 0 75,159 66,897 60,726 54,594 50,371 48,302 -
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 5,566 7,414 5,037 - -
Div Payout % - - - 25.64% 39.29% 26.94% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 0 75,159 66,897 60,726 54,594 50,371 48,302 -
NOSH 203,645 203,133 202,721 202,420 202,200 201,487 201,261 0.78%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 38.87% 36.33% 35.53% 34.42% 30.10% 30.42% 30.61% -
ROE 0.00% 35.19% 35.64% 35.75% 34.57% 37.12% 37.00% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 39.24 37.55 35.34 32.48 32.89 32.81 31.07 16.82%
EPS 9.68 13.02 11.76 7.15 9.33 9.28 8.88 5.91%
DPS 0.00 0.00 0.00 2.75 3.67 2.50 0.00 -
NAPS 0.00 0.37 0.33 0.30 0.27 0.25 0.24 -
Adjusted Per Share Value based on latest NOSH - 202,834
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 57.08 54.49 51.17 46.96 47.50 47.22 44.66 17.75%
EPS 21.12 18.89 17.03 15.51 13.48 13.36 12.77 39.80%
DPS 0.00 0.00 0.00 3.98 5.30 3.60 0.00 -
NAPS 0.00 0.5369 0.4778 0.4338 0.39 0.3598 0.345 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.39 1.47 1.22 1.18 1.31 1.24 1.09 -
P/RPS 3.54 3.91 3.45 3.63 3.98 3.78 3.51 0.56%
P/EPS 9.57 11.29 10.37 11.00 14.04 13.36 12.27 -15.25%
EY 10.45 8.86 9.64 9.09 7.12 7.48 8.15 18.00%
DY 0.00 0.00 0.00 2.33 2.80 2.02 0.00 -
P/NAPS 0.00 3.97 3.70 3.93 4.85 4.96 4.54 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 23/11/07 24/08/07 15/05/07 27/02/07 16/11/06 24/08/06 18/05/06 -
Price 1.47 1.37 1.21 1.27 1.20 1.33 1.37 -
P/RPS 3.75 3.65 3.42 3.91 3.65 4.05 4.41 -10.23%
P/EPS 10.12 10.52 10.29 11.84 12.86 14.33 15.43 -24.49%
EY 9.88 9.50 9.72 8.44 7.78 6.98 6.48 32.43%
DY 0.00 0.00 0.00 2.17 3.06 1.88 0.00 -
P/NAPS 0.00 3.70 3.67 4.23 4.44 5.32 5.71 -

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