[JCBNEXT] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
18-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 9.17%
YoY- 26.46%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 65,744 66,500 66,112 62,524 54,996 54,209 51,104 18.23%
PBT 24,896 22,572 22,370 21,960 16,594 17,656 16,816 29.80%
Tax -2,268 -2,557 -2,258 -2,824 377 -1,740 -1,586 26.84%
NP 22,628 20,014 20,112 19,136 16,971 15,916 15,230 30.11%
-
NP to SH 21,709 18,872 18,698 17,872 16,371 15,916 15,230 26.57%
-
Tax Rate 9.11% 11.33% 10.09% 12.86% -2.27% 9.86% 9.43% -
Total Cost 43,116 46,485 46,000 43,388 38,025 38,293 35,874 13.00%
-
Net Worth 60,726 54,594 50,371 48,302 44,245 34,163 30,138 59.32%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 5,566 7,414 5,037 - 3,016 4,019 6,027 -5.15%
Div Payout % 25.64% 39.29% 26.94% - 18.43% 25.25% 39.58% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 60,726 54,594 50,371 48,302 44,245 34,163 30,138 59.32%
NOSH 202,420 202,200 201,487 201,261 201,117 200,959 200,923 0.49%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 34.42% 30.10% 30.42% 30.61% 30.86% 29.36% 29.80% -
ROE 35.75% 34.57% 37.12% 37.00% 37.00% 46.59% 50.53% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 32.48 32.89 32.81 31.07 27.35 26.98 25.43 17.66%
EPS 7.15 9.33 9.28 8.88 8.14 7.92 7.58 -3.80%
DPS 2.75 3.67 2.50 0.00 1.50 2.00 3.00 -5.62%
NAPS 0.30 0.27 0.25 0.24 0.22 0.17 0.15 58.53%
Adjusted Per Share Value based on latest NOSH - 201,261
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 46.96 47.50 47.22 44.66 39.28 38.72 36.50 18.23%
EPS 15.51 13.48 13.36 12.77 11.69 11.37 10.88 26.58%
DPS 3.98 5.30 3.60 0.00 2.15 2.87 4.31 -5.15%
NAPS 0.4338 0.39 0.3598 0.345 0.316 0.244 0.2153 59.32%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.18 1.31 1.24 1.09 0.93 0.83 0.75 -
P/RPS 3.63 3.98 3.78 3.51 3.40 3.08 2.95 14.78%
P/EPS 11.00 14.04 13.36 12.27 11.43 10.48 9.89 7.32%
EY 9.09 7.12 7.48 8.15 8.75 9.54 10.11 -6.82%
DY 2.33 2.80 2.02 0.00 1.61 2.41 4.00 -30.18%
P/NAPS 3.93 4.85 4.96 4.54 4.23 4.88 5.00 -14.79%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 16/11/06 24/08/06 18/05/06 21/02/06 22/11/05 09/08/05 -
Price 1.27 1.20 1.33 1.37 0.99 0.91 0.84 -
P/RPS 3.91 3.65 4.05 4.41 3.62 3.37 3.30 11.93%
P/EPS 11.84 12.86 14.33 15.43 12.16 11.49 11.08 4.50%
EY 8.44 7.78 6.98 6.48 8.22 8.70 9.02 -4.32%
DY 2.17 3.06 1.88 0.00 1.52 2.20 3.57 -28.17%
P/NAPS 4.23 4.44 5.32 5.71 4.50 5.35 5.60 -17.01%

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