[JCBNEXT] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
15-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 9.82%
YoY- 33.39%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 82,404 79,906 76,286 71,632 65,744 66,500 66,112 15.77%
PBT 33,658 34,741 31,004 28,580 24,896 22,572 22,370 31.20%
Tax -3,405 -3,685 -3,290 -3,132 -2,268 -2,557 -2,258 31.40%
NP 30,253 31,056 27,714 25,448 22,628 20,014 20,112 31.18%
-
NP to SH 28,870 29,569 26,448 23,840 21,709 18,872 18,698 33.48%
-
Tax Rate 10.12% 10.61% 10.61% 10.96% 9.11% 11.33% 10.09% -
Total Cost 52,151 48,850 48,572 46,184 43,116 46,485 46,000 8.70%
-
Net Worth 85,631 0 75,159 66,897 60,726 54,594 50,371 42.30%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 10,703 - - - 5,566 7,414 5,037 65.05%
Div Payout % 37.08% - - - 25.64% 39.29% 26.94% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 85,631 0 75,159 66,897 60,726 54,594 50,371 42.30%
NOSH 305,826 203,645 203,133 202,721 202,420 202,200 201,487 31.97%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 36.71% 38.87% 36.33% 35.53% 34.42% 30.10% 30.42% -
ROE 33.71% 0.00% 35.19% 35.64% 35.75% 34.57% 37.12% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 26.94 39.24 37.55 35.34 32.48 32.89 32.81 -12.28%
EPS 9.44 9.68 13.02 11.76 7.15 9.33 9.28 1.14%
DPS 3.50 0.00 0.00 0.00 2.75 3.67 2.50 25.06%
NAPS 0.28 0.00 0.37 0.33 0.30 0.27 0.25 7.82%
Adjusted Per Share Value based on latest NOSH - 202,721
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 58.86 57.08 54.49 51.17 46.96 47.50 47.22 15.77%
EPS 20.62 21.12 18.89 17.03 15.51 13.48 13.36 33.44%
DPS 7.65 0.00 0.00 0.00 3.98 5.30 3.60 65.06%
NAPS 0.6117 0.00 0.5369 0.4778 0.4338 0.39 0.3598 42.30%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.73 1.39 1.47 1.22 1.18 1.31 1.24 -
P/RPS 6.42 3.54 3.91 3.45 3.63 3.98 3.78 42.21%
P/EPS 18.33 9.57 11.29 10.37 11.00 14.04 13.36 23.40%
EY 5.46 10.45 8.86 9.64 9.09 7.12 7.48 -18.88%
DY 2.02 0.00 0.00 0.00 2.33 2.80 2.02 0.00%
P/NAPS 6.18 0.00 3.97 3.70 3.93 4.85 4.96 15.74%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 23/11/07 24/08/07 15/05/07 27/02/07 16/11/06 24/08/06 -
Price 1.75 1.47 1.37 1.21 1.27 1.20 1.33 -
P/RPS 6.49 3.75 3.65 3.42 3.91 3.65 4.05 36.82%
P/EPS 18.54 10.12 10.52 10.29 11.84 12.86 14.33 18.67%
EY 5.39 9.88 9.50 9.72 8.44 7.78 6.98 -15.79%
DY 2.00 0.00 0.00 0.00 2.17 3.06 1.88 4.19%
P/NAPS 6.25 0.00 3.70 3.67 4.23 4.44 5.32 11.30%

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