[JCBNEXT] QoQ TTM 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- 2.67%
YoY- 29.13%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 70,601 67,790 65,513 64,212 62,498 58,805 54,995 18.17%
PBT 29,213 26,550 24,895 20,299 19,389 18,183 16,613 45.83%
Tax -2,784 -2,345 -2,268 -809 -312 -134 185 -
NP 26,429 24,205 22,627 19,490 19,077 18,049 16,798 35.38%
-
NP to SH 25,576 23,200 21,708 18,587 18,104 17,306 16,371 34.74%
-
Tax Rate 9.53% 8.83% 9.11% 3.99% 1.61% 0.74% -1.11% -
Total Cost 44,172 43,585 42,886 44,722 43,421 40,756 38,197 10.20%
-
Net Worth 0 0 60,850 54,740 50,622 48,302 42,133 -
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 6,083 6,083 6,083 3,041 - - - -
Div Payout % 23.79% 26.22% 28.02% 16.36% - - - -
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 0 0 60,850 54,740 50,622 48,302 42,133 -
NOSH 203,501 202,721 202,834 202,742 202,489 201,261 200,633 0.95%
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 37.43% 35.71% 34.54% 30.35% 30.52% 30.69% 30.54% -
ROE 0.00% 0.00% 35.67% 33.95% 35.76% 35.83% 38.86% -
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 34.69 33.44 32.30 31.67 30.86 29.22 27.41 17.05%
EPS 12.57 11.44 10.70 9.17 8.94 8.60 8.16 33.48%
DPS 3.00 3.00 3.00 1.50 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.30 0.27 0.25 0.24 0.21 -
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 50.43 48.42 46.80 45.87 44.64 42.00 39.28 18.17%
EPS 18.27 16.57 15.51 13.28 12.93 12.36 11.69 34.78%
DPS 4.35 4.35 4.35 2.17 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.4346 0.391 0.3616 0.345 0.301 -
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 4.24 3.65 3.65 4.14 4.02 3.73 3.39 16.13%
P/EPS 11.70 10.66 11.03 14.29 13.87 12.68 11.40 1.75%
EY 8.55 9.38 9.07 7.00 7.21 7.89 8.77 -1.68%
DY 2.04 2.46 2.54 1.15 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 3.93 4.85 4.96 4.54 4.43 -
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 3.95 3.62 3.93 3.79 4.31 4.69 3.61 6.20%
P/EPS 10.90 10.57 11.87 13.09 14.88 15.93 12.13 -6.89%
EY 9.17 9.46 8.43 7.64 6.72 6.28 8.24 7.41%
DY 2.19 2.48 2.36 1.25 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 4.23 4.44 5.32 5.71 4.71 -

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