[JCBNEXT] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
04-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 5.39%
YoY- 37.52%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 98,824 102,331 103,246 97,422 90,409 83,058 75,548 19.58%
PBT 34,358 39,918 43,930 41,273 38,825 33,665 34,025 0.65%
Tax -4,545 -4,943 -4,119 -4,089 -3,722 -3,380 -3,114 28.64%
NP 29,813 34,975 39,811 37,184 35,103 30,285 30,911 -2.38%
-
NP to SH 27,950 32,809 37,831 35,171 33,372 28,878 29,724 -4.01%
-
Tax Rate 13.23% 12.38% 9.38% 9.91% 9.59% 10.04% 9.15% -
Total Cost 69,011 67,356 63,435 60,238 55,306 52,773 44,637 33.66%
-
Net Worth 115,008 108,372 111,782 101,984 95,315 85,965 0 -
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 10,854 10,854 16,955 10,745 10,745 10,745 3,042 133.31%
Div Payout % 38.84% 33.08% 44.82% 30.55% 32.20% 37.21% 10.24% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 115,008 108,372 111,782 101,984 95,315 85,965 0 -
NOSH 310,833 309,636 310,508 309,044 307,470 307,018 204,406 32.20%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 30.17% 34.18% 38.56% 38.17% 38.83% 36.46% 40.92% -
ROE 24.30% 30.27% 33.84% 34.49% 35.01% 33.59% 0.00% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 31.79 33.05 33.25 31.52 29.40 27.05 36.96 -9.54%
EPS 8.99 10.60 12.18 11.38 10.85 9.41 14.54 -27.40%
DPS 3.50 3.50 5.50 3.48 3.49 3.50 1.50 75.83%
NAPS 0.37 0.35 0.36 0.33 0.31 0.28 0.00 -
Adjusted Per Share Value based on latest NOSH - 309,044
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 70.59 73.09 73.75 69.59 64.58 59.33 53.96 19.59%
EPS 19.96 23.44 27.02 25.12 23.84 20.63 21.23 -4.02%
DPS 7.75 7.75 12.11 7.68 7.68 7.68 2.17 133.46%
NAPS 0.8215 0.7741 0.7984 0.7285 0.6808 0.614 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.98 1.28 1.69 1.77 1.58 1.73 1.39 -
P/RPS 3.08 3.87 5.08 5.61 5.37 6.39 3.76 -12.44%
P/EPS 10.90 12.08 13.87 15.55 14.56 18.39 9.56 9.13%
EY 9.18 8.28 7.21 6.43 6.87 5.44 10.46 -8.32%
DY 3.57 2.73 3.25 1.96 2.21 2.02 1.08 121.74%
P/NAPS 2.65 3.66 4.69 5.36 5.10 6.18 0.00 -
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 14/05/09 20/02/09 21/11/08 04/09/08 20/05/08 25/02/08 23/11/07 -
Price 1.13 1.27 1.34 1.75 1.72 1.75 1.47 -
P/RPS 3.55 3.84 4.03 5.55 5.85 6.47 3.98 -7.33%
P/EPS 12.57 11.99 11.00 15.38 15.85 18.61 10.11 15.61%
EY 7.96 8.34 9.09 6.50 6.31 5.37 9.89 -13.46%
DY 3.10 2.76 4.10 1.99 2.03 2.00 1.02 109.67%
P/NAPS 3.05 3.63 3.72 5.30 5.55 6.25 0.00 -

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