[JCBNEXT] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 16.22%
YoY- 59.92%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 97,422 90,409 83,058 75,548 70,601 67,790 65,513 30.31%
PBT 41,273 38,825 33,665 34,025 29,213 26,550 24,895 40.12%
Tax -4,089 -3,722 -3,380 -3,114 -2,784 -2,345 -2,268 48.18%
NP 37,184 35,103 30,285 30,911 26,429 24,205 22,627 39.29%
-
NP to SH 35,171 33,372 28,878 29,724 25,576 23,200 21,708 37.98%
-
Tax Rate 9.91% 9.59% 10.04% 9.15% 9.53% 8.83% 9.11% -
Total Cost 60,238 55,306 52,773 44,637 44,172 43,585 42,886 25.44%
-
Net Worth 101,984 95,315 85,965 0 0 0 60,850 41.14%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 10,745 10,745 10,745 3,042 6,083 6,083 6,083 46.17%
Div Payout % 30.55% 32.20% 37.21% 10.24% 23.79% 26.22% 28.02% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 101,984 95,315 85,965 0 0 0 60,850 41.14%
NOSH 309,044 307,470 307,018 204,406 203,501 202,721 202,834 32.44%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 38.17% 38.83% 36.46% 40.92% 37.43% 35.71% 34.54% -
ROE 34.49% 35.01% 33.59% 0.00% 0.00% 0.00% 35.67% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 31.52 29.40 27.05 36.96 34.69 33.44 32.30 -1.61%
EPS 11.38 10.85 9.41 14.54 12.57 11.44 10.70 4.19%
DPS 3.48 3.49 3.50 1.50 3.00 3.00 3.00 10.41%
NAPS 0.33 0.31 0.28 0.00 0.00 0.00 0.30 6.56%
Adjusted Per Share Value based on latest NOSH - 204,406
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 69.59 64.58 59.33 53.96 50.43 48.42 46.80 30.30%
EPS 25.12 23.84 20.63 21.23 18.27 16.57 15.51 37.95%
DPS 7.68 7.68 7.68 2.17 4.35 4.35 4.35 46.12%
NAPS 0.7285 0.6808 0.614 0.00 0.00 0.00 0.4346 41.15%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.77 1.58 1.73 1.39 1.47 1.22 1.18 -
P/RPS 5.61 5.37 6.39 3.76 4.24 3.65 3.65 33.21%
P/EPS 15.55 14.56 18.39 9.56 11.70 10.66 11.03 25.75%
EY 6.43 6.87 5.44 10.46 8.55 9.38 9.07 -20.51%
DY 1.96 2.21 2.02 1.08 2.04 2.46 2.54 -15.88%
P/NAPS 5.36 5.10 6.18 0.00 0.00 0.00 3.93 23.00%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 04/09/08 20/05/08 25/02/08 23/11/07 24/08/07 15/05/07 27/02/07 -
Price 1.75 1.72 1.75 1.47 1.37 1.21 1.27 -
P/RPS 5.55 5.85 6.47 3.98 3.95 3.62 3.93 25.89%
P/EPS 15.38 15.85 18.61 10.11 10.90 10.57 11.87 18.87%
EY 6.50 6.31 5.37 9.89 9.17 9.46 8.43 -15.92%
DY 1.99 2.03 2.00 1.02 2.19 2.48 2.36 -10.75%
P/NAPS 5.30 5.55 6.25 0.00 0.00 0.00 4.23 16.23%

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